{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Instructions and Choices","Outputs >>","Summary Output","Impact of assumptions","Full Output","Inputs >>","Summary Input","Historical volumes","Demographic Change","Non-Demographic Change","Commissioner plans","Impact of trust strategy","Engine >>","Summary Calculations","Sheet1"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":0,"defined_names":10,"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":"Instructions and Choices","index":0,"n_rows":36,"n_cols":20,"rows_kept":36,"cut":false,"hidden":false,"merged":[[25,4,27,6]]}
["Activity & Demand Modelling"]
["This tool will help you forecast your Trust's activity over the next five years. On each tab, the inputs required are at the top. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Once you have entered all the inputs for one scenario, you can click the button shown below. "]
["Make sure that you use this document in conjunction with the written guidance provided, which explains many of the inputs here in greater detail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"That set of inputs & the corresponding outputs will be saved in a new file in the same folder as this model. "]
[]
["Instructions"]
[null,null,"Cells","Type of cell",null,"Instructions"]
[null,null,null,"Input cells",null,"Input cells are the ones that can be edited, and that will then flow through the model. "]
[null,null,null,null,null,"These include the assumptions made in the model that can be changed, and the main inputs. "]
[]
[null,null,"sample","Calculation cells",null,"Calculation cells are grey with orange text and should not be changed. These cells will "]
[null,null,null,null,null,"contain formulas. Changing these cells will change the way the model works. "]
[]
[null,null,"sample","Total cells",null,"Total cells are also grey like calculation cells, as they contain formulas and should not "]
[null,null,null,null,null,"be changed. The numbers are in black to show that they are important totals for the model. "]
[]
[]
[]
[]
[]
[]
["Choices"]
[]
[null,"Last completed financial year"]
[null,null,2014]
[]
[null,"Specialties"]
[null,null,"Paediatrics"]
[null,null,"Obstetrics"]
[null,null,"Test 3"]
[null,null,"Test Spec 4"]
[null,null,"Test Spec 5"]
[null,null,"Test Spec 6"]
[null,null,"Test Spec 7"]
[null,null,"Test Spec 8"]
[null,null,"Test Spec 9"]
[null,null,"Everything else"]

{"sheet":"Outputs >>","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary Output","index":2,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Summary Calculations'!AQ2","v":"Forecast activity"}]
[]
[null,{"$f":"'Demographic Change'!C3","v":"2013/14"},{"$f":"'Demographic Change'!D3","v":"2014/15"},{"$f":"'Demographic Change'!E3","v":"2015/16"},{"$f":"'Demographic Change'!F3","v":"2016/17"},{"$f":"'Demographic Change'!G3","v":"2017/18"},{"$f":"'Demographic Change'!H3","v":"2018/19"}]
["By Specialty"]
[{"$f":"'Instructions and Choices'!C27","v":"Paediatrics"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A6,'Summary Calculations'!AP$6:AP$455)","v":11520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A6,'Summary Calculations'!AQ$6:AQ$455)","v":11438.727751754275},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A6,'Summary Calculations'!AR$6:AR$455)","v":11533.330045196793},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A6,'Summary Calculations'!AS$6:AS$455)","v":11528.830157696797},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A6,'Summary Calculations'!AT$6:AT$455)","v":11516.508948653607},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A6,'Summary Calculations'!AU$6:AU$455)","v":11516.19195814018}]
[{"$f":"'Instructions and Choices'!C28","v":"Obstetrics"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A7,'Summary Calculations'!AP$6:AP$455)","v":13770},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A7,'Summary Calculations'!AQ$6:AQ$455)","v":16526.311305880805},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A7,'Summary Calculations'!AR$6:AR$455)","v":15706.802711020186},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A7,'Summary Calculations'!AS$6:AS$455)","v":15706.802711020182},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A7,'Summary Calculations'!AT$6:AT$455)","v":15435.455335944911},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A7,'Summary Calculations'!AU$6:AU$455)","v":15163.881248111931}]
[{"$f":"'Instructions and Choices'!C29","v":"Test 3"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A8,'Summary Calculations'!AP$6:AP$455)","v":16020},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A8,'Summary Calculations'!AQ$6:AQ$455)","v":16024.562182038429},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A8,'Summary Calculations'!AR$6:AR$455)","v":16029.524864076857},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A8,'Summary Calculations'!AS$6:AS$455)","v":16037.463809663172},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A8,'Summary Calculations'!AT$6:AT$455)","v":16045.504183748024},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A8,'Summary Calculations'!AU$6:AU$455)","v":16053.501245245152}]
[{"$f":"'Instructions and Choices'!C30","v":"Test Spec 4"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A9,'Summary Calculations'!AP$6:AP$455)","v":18270},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A9,'Summary Calculations'!AQ$6:AQ$455)","v":16356.796006438402},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A9,'Summary Calculations'!AR$6:AR$455)","v":17909.613394493481},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A9,'Summary Calculations'!AS$6:AS$455)","v":18352.305504396361},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A9,'Summary Calculations'!AT$6:AT$455)","v":18366.636817545233},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A9,'Summary Calculations'!AU$6:AU$455)","v":18381.955901297639}]
[{"$f":"'Instructions and Choices'!C31","v":"Test Spec 5"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A10,'Summary Calculations'!AP$6:AP$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A10,'Summary Calculations'!AQ$6:AQ$455)","v":20529.83436964728},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A10,'Summary Calculations'!AR$6:AR$455)","v":20540.181739294552},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A10,'Summary Calculations'!AS$6:AS$455)","v":20556.597199129556},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A10,'Summary Calculations'!AT$6:AT$455)","v":20573.199451342432},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A10,'Summary Calculations'!AU$6:AU$455)","v":20589.810557350123}]
[{"$f":"'Instructions and Choices'!C32","v":"Test Spec 6"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A11,'Summary Calculations'!AP$6:AP$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A11,'Summary Calculations'!AQ$6:AQ$455)","v":20529.83436964728},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A11,'Summary Calculations'!AR$6:AR$455)","v":20540.181739294552},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A11,'Summary Calculations'!AS$6:AS$455)","v":20556.597199129556},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A11,'Summary Calculations'!AT$6:AT$455)","v":20573.199451342432},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A11,'Summary Calculations'!AU$6:AU$455)","v":20589.810557350123}]
[{"$f":"'Instructions and Choices'!C33","v":"Test Spec 7"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A12,'Summary Calculations'!AP$6:AP$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A12,'Summary Calculations'!AQ$6:AQ$455)","v":20529.83436964728},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A12,'Summary Calculations'!AR$6:AR$455)","v":20540.181739294552},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A12,'Summary Calculations'!AS$6:AS$455)","v":20556.597199129556},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A12,'Summary Calculations'!AT$6:AT$455)","v":20573.199451342432},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A12,'Summary Calculations'!AU$6:AU$455)","v":20589.810557350123}]
[{"$f":"'Instructions and Choices'!C34","v":"Test Spec 8"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A13,'Summary Calculations'!AP$6:AP$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A13,'Summary Calculations'!AQ$6:AQ$455)","v":20529.83436964728},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A13,'Summary Calculations'!AR$6:AR$455)","v":20540.181739294552},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A13,'Summary Calculations'!AS$6:AS$455)","v":20556.597199129556},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A13,'Summary Calculations'!AT$6:AT$455)","v":20573.199451342432},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A13,'Summary Calculations'!AU$6:AU$455)","v":20589.810557350123}]
[{"$f":"'Instructions and Choices'!C35","v":"Test Spec 9"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A14,'Summary Calculations'!AP$6:AP$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A14,'Summary Calculations'!AQ$6:AQ$455)","v":20529.83436964728},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A14,'Summary Calculations'!AR$6:AR$455)","v":20540.181739294552},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A14,'Summary Calculations'!AS$6:AS$455)","v":20556.597199129556},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A14,'Summary Calculations'!AT$6:AT$455)","v":20573.199451342432},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A14,'Summary Calculations'!AU$6:AU$455)","v":20589.810557350123}]
[{"$f":"'Instructions and Choices'!C36","v":"Everything else"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A15,'Summary Calculations'!AP$6:AP$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A15,'Summary Calculations'!AQ$6:AQ$455)","v":20529.83436964728},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A15,'Summary Calculations'!AR$6:AR$455)","v":20540.181739294552},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A15,'Summary Calculations'!AS$6:AS$455)","v":20556.597199129556},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A15,'Summary Calculations'!AT$6:AT$455)","v":20573.199451342432},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Summary Output'!$A15,'Summary Calculations'!AU$6:AU$455)","v":20589.810557350123}]
["Total",{"$f":"SUM(B6:B15)","v":182700},{"$f":"SUM(C6:C15)","v":183525.40346399564},184420.36145055463,184964.98537755385,184803.30199394637,184654.39369689563]
[]
[null,{"$f":"B4","v":"2013/14"},"2014/15","2015/16","2016/17","2017/18","2018/19"]
["By POD"]
["Outpatient",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A20,'Summary Calculations'!AP$6:AP$455)","v":31500},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A20,'Summary Calculations'!AQ$6:AQ$455)","v":31552.235928045382},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A20,'Summary Calculations'!AR$6:AR$455)","v":31416.2020148841},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A20,'Summary Calculations'!AS$6:AS$455)","v":31857.911404829512},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A20,'Summary Calculations'!AT$6:AT$455)","v":31826.422349983237},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A20,'Summary Calculations'!AU$6:AU$455)","v":31796.892935800923}]
["Elective",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A21,'Summary Calculations'!AP$6:AP$455)","v":34200},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A21,'Summary Calculations'!AQ$6:AQ$455)","v":34367.976720949962},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A21,'Summary Calculations'!AR$6:AR$455)","v":34588.556937433619},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A21,'Summary Calculations'!AS$6:AS$455)","v":34608.850156980159},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A21,'Summary Calculations'!AT$6:AT$455)","v":34576.907018986458},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A21,'Summary Calculations'!AU$6:AU$455)","v":34547.242473432132}]
["Non-elective",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A22,'Summary Calculations'!AP$6:AP$455)","v":37800},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A22,'Summary Calculations'!AQ$6:AQ$455)","v":37838.745582307085},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A22,'Summary Calculations'!AR$6:AR$455)","v":38251.039858917633},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A22,'Summary Calculations'!AS$6:AS$455)","v":38276.768493181065},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A22,'Summary Calculations'!AT$6:AT$455)","v":38244.219910990782},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A22,'Summary Calculations'!AU$6:AU$455)","v":38214.375190273677}]
["A&E",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A23,'Summary Calculations'!AP$6:AP$455)","v":38700},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A23,'Summary Calculations'!AQ$6:AQ$455)","v":38953.953843923417},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A23,'Summary Calculations'!AR$6:AR$455)","v":39166.660589288636},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A23,'Summary Calculations'!AS$6:AS$455)","v":39193.748077231314},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A23,'Summary Calculations'!AT$6:AT$455)","v":39161.048133991877},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A23,'Summary Calculations'!AU$6:AU$455)","v":39131.158369484074}]
["Community",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A24,'Summary Calculations'!AP$6:AP$455)","v":40500},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A24,'Summary Calculations'!AQ$6:AQ$455)","v":40812.491388769711},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A24,'Summary Calculations'!AR$6:AR$455)","v":40997.902050030643},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A24,'Summary Calculations'!AS$6:AS$455)","v":41027.707245331752},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A24,'Summary Calculations'!AT$6:AT$455)","v":40994.704579994017},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Summary Output'!$A24,'Summary Calculations'!AU$6:AU$455)","v":40964.724727904875}]
["Total",{"$f":"SUM(B20:B24)","v":182700},{"$f":"SUM(C20:C24)","v":183525.40346399555},{"$f":"SUM(D20:D24)","v":184420.36145055463},184964.98537755382,184803.30199394637,184654.39369689568]

{"sheet":"Impact of assumptions","index":3,"n_rows":22,"n_cols":36,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Tables",null,null,null,null,null,null,null,null,null,null,"Category","Sub Category",null,null,null,null,null,null,null,null,null,null,null,null,"Overall","Overall"]
[null,"Overall",null,{"$f":"'Demographic Change'!C3","v":"2013/14"},"Post Demographic Change","Post Non-Demographic Change","Post Commissioner Plans","Post trust Strategic Changes",{"$f":"'Demographic Change'!H3","v":"2018/19"},null,null,"By Speciality","Paediatrics","<< Choose from the drop down list",null,null,null,null,null,null,null,null,null,null,null,"By Speciality",{"$f":"'Instructions and Choices'!$C27","v":"Paediatrics"},{"$f":"'Instructions and Choices'!$C28","v":"Obstetrics"},{"$f":"'Instructions and Choices'!$C29","v":"Test 3"},{"$f":"'Instructions and Choices'!$C30","v":"Test Spec 4"},{"$f":"'Instructions and Choices'!$C31","v":"Test Spec 5"},{"$f":"'Instructions and Choices'!$C32","v":"Test Spec 6"},{"$f":"'Instructions and Choices'!$C33","v":"Test Spec 7"},{"$f":"'Instructions and Choices'!$C34","v":"Test Spec 8"},{"$f":"'Instructions and Choices'!$C35","v":"Test Spec 9"},{"$f":"'Instructions and Choices'!$C36","v":"Everything else"}]
[null,null,"Overall",{"$f":"SUM('Summary Calculations'!$H$6:$H$455)","v":182700},{"$f":"SUM('Summary Calculations'!$N$6:$N$455)-D3","v":521.13954146503238},{"$f":"SUM('Summary Calculations'!$U$6:$U$455)-SUM('Summary Calculations'!$N$6:$N$455)","v":1431.5691231473174},{"$f":"SUM('Summary Calculations'!$AB$6:$AB$455)-SUM('Summary Calculations'!$U$6:$U$455)","v":-976.99354332321673},{"$f":"SUM('Summary Calculations'!$AI$6:$AI$455)-SUM('Summary Calculations'!$AB$6:$AB$455)","v":978.67857560617267},{"$f":"SUM('Summary Calculations'!$AU$6:$AU$455)","v":184654.39369689531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"By POD","Outpatient","Elective","Non-Elective","A&E","Community"]
[null,null,null,null,null,null,null,null,null,null,null,2,3,4,5,6,7]
[null,"By Speciality",null,{"$f":"D2","v":"2013/14"},"Post Demographic Change","Post Non-Demographic Change","Post Commissioner Plans","Post trust Strategic Changes",{"$f":"I2","v":"2018/19"},null,null,null,"Post Demographic Change","Post Non-Demographic Change","Post Commissioner Plans","Post New Trust Strategic Changes"]
[null,null,{"$f":"'Instructions and Choices'!C27","v":"Paediatrics"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C6,'Summary Calculations'!$H$6:$H$455)","v":11520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C6,'Summary Calculations'!$N$6:$N$455)-D6","v":-2.5201298630654492},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C6,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C6,'Summary Calculations'!$N$6:$N$455)","v":53.000000000001819},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C6,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C6,'Summary Calculations'!$U$6:$U$455)","v":-111.58239935068377},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C6,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C6,'Summary Calculations'!$AB$6:$AB$455)","v":57.294487353927252},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C6,'Summary Calculations'!$AU$6:$AU$455)","v":11516.19195814018},null,null,null,{"$f":"VLOOKUP($M$2,$C:$I,M$4,FALSE)","v":-2.5201298630654492},53.000000000001819,-111.58239935068377,57.294487353927252]
[null,null,{"$f":"'Instructions and Choices'!C28","v":"Obstetrics"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C7,'Summary Calculations'!$H$6:$H$455)","v":13770},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C7,'Summary Calculations'!$N$6:$N$455)-D7","v":15.691231473449079},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C7,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C7,'Summary Calculations'!$N$6:$N$455)","v":1378.5691231473502},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C7,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C7,'Summary Calculations'!$U$6:$U$455)","v":-75.821301773103187},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C7,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C7,'Summary Calculations'!$AB$6:$AB$455)","v":75.442195264235124},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C7,'Summary Calculations'!$AU$6:$AU$455)","v":15163.881248111931}]
[null,null,{"$f":"'Instructions and Choices'!C29","v":"Test 3"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C8,'Summary Calculations'!$H$6:$H$455)","v":16020},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C8,'Summary Calculations'!$N$6:$N$455)-D8","v":33.902592809978159},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C8,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C8,'Summary Calculations'!$N$6:$N$455)","v":0},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C8,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C8,'Summary Calculations'!$U$6:$U$455)","v":-80.269512964056048},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C8,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C8,'Summary Calculations'!$AB$6:$AB$455)","v":79.868165399229838},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C8,'Summary Calculations'!$AU$6:$AU$455)","v":16053.501245245152}]
[null,null,{"$f":"'Instructions and Choices'!C30","v":"Test Spec 4"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C9,'Summary Calculations'!$H$6:$H$455)","v":18270},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C9,'Summary Calculations'!$N$6:$N$455)-D9","v":52.113954146494507},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C9,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C9,'Summary Calculations'!$N$6:$N$455)","v":0},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C9,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C9,'Summary Calculations'!$U$6:$U$455)","v":-91.61056977073531},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C9,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C9,'Summary Calculations'!$AB$6:$AB$455)","v":151.45251692187958},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C9,'Summary Calculations'!$AU$6:$AU$455)","v":18381.955901297639}]
[null,null,{"$f":"'Instructions and Choices'!C31","v":"Test Spec 5"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C10,'Summary Calculations'!$H$6:$H$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C10,'Summary Calculations'!$N$6:$N$455)-D10","v":70.325315483009035},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C10,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C10,'Summary Calculations'!$N$6:$N$455)","v":0},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C10,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C10,'Summary Calculations'!$U$6:$U$455)","v":-102.95162657741821},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C10,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C10,'Summary Calculations'!$AB$6:$AB$455)","v":102.43686844453259},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C10,'Summary Calculations'!$AU$6:$AU$455)","v":20589.810557350123}]
[null,null,{"$f":"'Instructions and Choices'!C32","v":"Test Spec 6"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C11,'Summary Calculations'!$H$6:$H$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C11,'Summary Calculations'!$N$6:$N$455)-D11","v":70.325315483009035},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C11,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C11,'Summary Calculations'!$N$6:$N$455)","v":0},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C11,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C11,'Summary Calculations'!$U$6:$U$455)","v":-102.95162657741821},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C11,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C11,'Summary Calculations'!$AB$6:$AB$455)","v":102.43686844453259},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C11,'Summary Calculations'!$AU$6:$AU$455)","v":20589.810557350123}]
[null,null,{"$f":"'Instructions and Choices'!C33","v":"Test Spec 7"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C12,'Summary Calculations'!$H$6:$H$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C12,'Summary Calculations'!$N$6:$N$455)-D12","v":70.325315483009035},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C12,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C12,'Summary Calculations'!$N$6:$N$455)","v":0},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C12,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C12,'Summary Calculations'!$U$6:$U$455)","v":-102.95162657741821},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C12,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C12,'Summary Calculations'!$AB$6:$AB$455)","v":102.43686844453259},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C12,'Summary Calculations'!$AU$6:$AU$455)","v":20589.810557350123}]
[null,null,{"$f":"'Instructions and Choices'!C34","v":"Test Spec 8"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C13,'Summary Calculations'!$H$6:$H$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C13,'Summary Calculations'!$N$6:$N$455)-D13","v":70.325315483009035},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C13,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C13,'Summary Calculations'!$N$6:$N$455)","v":0},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C13,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C13,'Summary Calculations'!$U$6:$U$455)","v":-102.95162657741821},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C13,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C13,'Summary Calculations'!$AB$6:$AB$455)","v":102.43686844453259},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C13,'Summary Calculations'!$AU$6:$AU$455)","v":20589.810557350123}]
[null,null,{"$f":"'Instructions and Choices'!C35","v":"Test Spec 9"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C14,'Summary Calculations'!$H$6:$H$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C14,'Summary Calculations'!$N$6:$N$455)-D14","v":70.325315483009035},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C14,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C14,'Summary Calculations'!$N$6:$N$455)","v":0},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C14,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C14,'Summary Calculations'!$U$6:$U$455)","v":-102.95162657741821},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C14,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C14,'Summary Calculations'!$AB$6:$AB$455)","v":102.43686844453259},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C14,'Summary Calculations'!$AU$6:$AU$455)","v":20589.810557350123}]
[null,null,{"$f":"'Instructions and Choices'!C36","v":"Everything else"},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C15,'Summary Calculations'!$H$6:$H$455)","v":20520},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C15,'Summary Calculations'!$N$6:$N$455)-D15","v":70.325315483009035},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C15,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C15,'Summary Calculations'!$N$6:$N$455)","v":0},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C15,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C15,'Summary Calculations'!$U$6:$U$455)","v":-102.95162657741821},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C15,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C15,'Summary Calculations'!$AB$6:$AB$455)","v":102.43686844453259},{"$f":"SUMIF('Summary Calculations'!$E$6:$E$455,'Impact of assumptions'!$C15,'Summary Calculations'!$AU$6:$AU$455)","v":20589.810557350123}]
[]
[null,"By POD",null,{"$f":"D5","v":"2013/14"},"Post Demographic Change","Post Non-Demographic Change","Post Commissioner Plans","Post trust Strategic Changes",{"$f":"I5","v":"2018/19"}]
[null,null,"Outpatient",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C18,'Summary Calculations'!$H$6:$H$455)","v":31500},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C18,'Summary Calculations'!$N$6:$N$455)-D18","v":63.43445889918803},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C18,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C18,'Summary Calculations'!$N$6:$N$455)","v":233.16786084566775},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C18,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C18,'Summary Calculations'!$U$6:$U$455)","v":-168.23905780453424},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C18,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C18,'Summary Calculations'!$AB$6:$AB$455)","v":168.52967386060118},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C18,'Summary Calculations'!$AU$6:$AU$455)","v":31796.892935800923}]
[null,null,"Elective",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C19,'Summary Calculations'!$H$6:$H$455)","v":34200},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C19,'Summary Calculations'!$N$6:$N$455)-D19","v":85.288092503004009},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C19,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C19,'Summary Calculations'!$N$6:$N$455)","v":261.63891287270962},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C19,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C19,'Summary Calculations'!$U$6:$U$455)","v":-182.788870765311},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C19,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C19,'Summary Calculations'!$AB$6:$AB$455)","v":183.10433882172947},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C19,'Summary Calculations'!$AU$6:$AU$455)","v":34547.242473432132}]
[null,null,"Non-Elective",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C20,'Summary Calculations'!$H$6:$H$455)","v":37800},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C20,'Summary Calculations'!$N$6:$N$455)-D20","v":114.42627064144472},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C20,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C20,'Summary Calculations'!$N$6:$N$455)","v":299.60031557541515},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C20,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C20,'Summary Calculations'!$U$6:$U$455)","v":-202.18862137961696},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C20,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C20,'Summary Calculations'!$AB$6:$AB$455)","v":202.5372254364338},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C20,'Summary Calculations'!$AU$6:$AU$455)","v":38214.375190273677}]
[null,null,"A&E",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C21,'Summary Calculations'!$H$6:$H$455)","v":38700},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C21,'Summary Calculations'!$N$6:$N$455)-D21","v":121.71081517604762},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C21,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C21,'Summary Calculations'!$N$6:$N$455)","v":309.09066625109699},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C21,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C21,'Summary Calculations'!$U$6:$U$455)","v":-207.03855903322983},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C21,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C21,'Summary Calculations'!$AB$6:$AB$455)","v":207.395447090159},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C21,'Summary Calculations'!$AU$6:$AU$455)","v":39131.158369484074}]
[null,null,"Community",{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C22,'Summary Calculations'!$H$6:$H$455)","v":40500},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C22,'Summary Calculations'!$N$6:$N$455)-D22","v":136.27990424525342},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C22,'Summary Calculations'!$U$6:$U$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C22,'Summary Calculations'!$N$6:$N$455)","v":328.07136760246067},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C22,'Summary Calculations'!$AB$6:$AB$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C22,'Summary Calculations'!$U$6:$U$455)","v":-216.73843434041191},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C22,'Summary Calculations'!$AI$6:$AI$455)-SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C22,'Summary Calculations'!$AB$6:$AB$455)","v":217.11189039757301},{"$f":"SUMIF('Summary Calculations'!$F$6:$F$455,'Impact of assumptions'!$C22,'Summary Calculations'!$AU$6:$AU$455)","v":40964.724727904875}]

{"sheet":"Full Output","index":4,"n_rows":455,"n_cols":12,"rows_kept":455,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,{"$f":"'Summary Calculations'!AQ2","v":"Forecast activity"}]
[]
[]
[null,{"$f":"'Summary Calculations'!AK5","v":"Unique"},{"$f":"'Summary Calculations'!AL5","v":"w/o Age"},{"$f":"'Summary Calculations'!AM5","v":"Specialty"},{"$f":"'Summary Calculations'!AN5","v":"POD"},{"$f":"'Summary Calculations'!AO5","v":"Age Band"},{"$f":"'Summary Calculations'!AP5","v":"2013/14"},{"$f":"'Summary Calculations'!AQ5","v":"2014/15"},{"$f":"'Summary Calculations'!AR5","v":"2015/16"},{"$f":"'Summary Calculations'!AS5","v":"2016/17"},{"$f":"'Summary Calculations'!AT5","v":"2017/18"},{"$f":"'Summary Calculations'!AU5","v":"2018/19"}]
[null,{"$f":"'Summary Calculations'!AK6","v":"AAA"},{"$f":"'Summary Calculations'!AL6","v":"AA"},{"$f":"'Summary Calculations'!AM6","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN6","v":"Outpatient"},{"$f":"'Summary Calculations'!AO6","v":"0-18"},{"$f":"'Summary Calculations'!AP6","v":120},{"$f":"'Summary Calculations'!AQ6","v":120.34782940427904},{"$f":"'Summary Calculations'!AR6","v":122.79427170943391},{"$f":"'Summary Calculations'!AS6","v":124.85548651538815},{"$f":"'Summary Calculations'!AT6","v":126.85228760862286},{"$f":"'Summary Calculations'!AU6","v":128.99892561750229}]
[null,{"$f":"'Summary Calculations'!AK7","v":"AAB"},{"$f":"'Summary Calculations'!AL7","v":"AA"},{"$f":"'Summary Calculations'!AM7","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN7","v":"Outpatient"},{"$f":"'Summary Calculations'!AO7","v":"19-24"},{"$f":"'Summary Calculations'!AP7","v":140},{"$f":"'Summary Calculations'!AQ7","v":140.97079155504986},{"$f":"'Summary Calculations'!AR7","v":144.40028481829742},{"$f":"'Summary Calculations'!AS7","v":147.69514185900249},{"$f":"'Summary Calculations'!AT7","v":150.92404417862878},{"$f":"'Summary Calculations'!AU7","v":154.3416620948974}]
[null,{"$f":"'Summary Calculations'!AK8","v":"AAC"},{"$f":"'Summary Calculations'!AL8","v":"AA"},{"$f":"'Summary Calculations'!AM8","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN8","v":"Outpatient"},{"$f":"'Summary Calculations'!AO8","v":"25-34"},{"$f":"'Summary Calculations'!AP8","v":160},{"$f":"'Summary Calculations'!AQ8","v":160.21346694884983},{"$f":"'Summary Calculations'!AR8","v":163.22051240677044},{"$f":"'Summary Calculations'!AS8","v":165.5778527636665},{"$f":"'Summary Calculations'!AT8","v":167.85065114463546},{"$f":"'Summary Calculations'!AU8","v":170.32249844777192}]
[null,{"$f":"'Summary Calculations'!AK9","v":"AAD"},{"$f":"'Summary Calculations'!AL9","v":"AA"},{"$f":"'Summary Calculations'!AM9","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN9","v":"Outpatient"},{"$f":"'Summary Calculations'!AO9","v":"35-44"},{"$f":"'Summary Calculations'!AP9","v":180},{"$f":"'Summary Calculations'!AQ9","v":172.72479467782745},{"$f":"'Summary Calculations'!AR9","v":168.45509138804474},{"$f":"'Summary Calculations'!AS9","v":159.24641455026324},{"$f":"'Summary Calculations'!AT9","v":149.85357122652735},{"$f":"'Summary Calculations'!AU9","v":140.53286855933882}]
[null,{"$f":"'Summary Calculations'!AK10","v":"AAE"},{"$f":"'Summary Calculations'!AL10","v":"AA"},{"$f":"'Summary Calculations'!AM10","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN10","v":"Outpatient"},{"$f":"'Summary Calculations'!AO10","v":"45-54"},{"$f":"'Summary Calculations'!AP10","v":200},{"$f":"'Summary Calculations'!AQ10","v":196.81618652066831},{"$f":"'Summary Calculations'!AR10","v":197.06131743517162},{"$f":"'Summary Calculations'!AS10","v":194.55204195873597},{"$f":"'Summary Calculations'!AT10","v":191.88995587635924},{"$f":"'Summary Calculations'!AU10","v":189.40071261680603}]
[null,{"$f":"'Summary Calculations'!AK11","v":"AAF"},{"$f":"'Summary Calculations'!AL11","v":"AA"},{"$f":"'Summary Calculations'!AM11","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN11","v":"Outpatient"},{"$f":"'Summary Calculations'!AO11","v":"55-64"},{"$f":"'Summary Calculations'!AP11","v":220},{"$f":"'Summary Calculations'!AQ11","v":222.71705499685916},{"$f":"'Summary Calculations'!AR11","v":229.3195482408847},{"$f":"'Summary Calculations'!AS11","v":236.37327603552683},{"$f":"'Summary Calculations'!AT11","v":243.32825366444814},{"$f":"'Summary Calculations'!AU11","v":250.59460969068721}]
[null,{"$f":"'Summary Calculations'!AK12","v":"AAG"},{"$f":"'Summary Calculations'!AL12","v":"AA"},{"$f":"'Summary Calculations'!AM12","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN12","v":"Outpatient"},{"$f":"'Summary Calculations'!AO12","v":"65-74"},{"$f":"'Summary Calculations'!AP12","v":240},{"$f":"'Summary Calculations'!AQ12","v":244.29868181522482},{"$f":"'Summary Calculations'!AR12","v":252.86040143743872},{"$f":"'Summary Calculations'!AS12","v":262.67281922184861},{"$f":"'Summary Calculations'!AT12","v":272.39545279312483},{"$f":"'Summary Calculations'!AU12","v":282.48689040495941}]
[null,{"$f":"'Summary Calculations'!AK13","v":"AAH"},{"$f":"'Summary Calculations'!AL13","v":"AA"},{"$f":"'Summary Calculations'!AM13","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN13","v":"Outpatient"},{"$f":"'Summary Calculations'!AO13","v":"75-84"},{"$f":"'Summary Calculations'!AP13","v":260},{"$f":"'Summary Calculations'!AQ13","v":260.15522078517876},{"$f":"'Summary Calculations'!AR13","v":264.84650577436474},{"$f":"'Summary Calculations'!AS13","v":268.36438878811305},{"$f":"'Summary Calculations'!AT13","v":271.745417474693},{"$f":"'Summary Calculations'!AU13","v":275.44879495030852}]
[null,{"$f":"'Summary Calculations'!AK14","v":"AAI"},{"$f":"'Summary Calculations'!AL14","v":"AA"},{"$f":"'Summary Calculations'!AM14","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN14","v":"Outpatient"},{"$f":"'Summary Calculations'!AO14","v":"85+"},{"$f":"'Summary Calculations'!AP14","v":280},{"$f":"'Summary Calculations'!AQ14","v":266.26468337422557},{"$f":"'Summary Calculations'!AR14","v":257.16041945167706},{"$f":"'Summary Calculations'!AS14","v":239.01845600984782},{"$f":"'Summary Calculations'!AT14","v":220.57974541574276},{"$f":"'Summary Calculations'!AU14","v":202.20421901404075}]
[null,{"$f":"'Summary Calculations'!AK15","v":"ABA"},{"$f":"'Summary Calculations'!AL15","v":"AB"},{"$f":"'Summary Calculations'!AM15","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN15","v":"Elective"},{"$f":"'Summary Calculations'!AO15","v":"0-18"},{"$f":"'Summary Calculations'!AP15","v":150},{"$f":"'Summary Calculations'!AQ15","v":150.49301224073858},{"$f":"'Summary Calculations'!AR15","v":153.47886413771872},{"$f":"'Summary Calculations'!AS15","v":156.11107841357975},{"$f":"'Summary Calculations'!AT15","v":158.60950910872356},{"$f":"'Summary Calculations'!AU15","v":161.29610671650599}]
[null,{"$f":"'Summary Calculations'!AK16","v":"ABB"},{"$f":"'Summary Calculations'!AL16","v":"AB"},{"$f":"'Summary Calculations'!AM16","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN16","v":"Elective"},{"$f":"'Summary Calculations'!AO16","v":"19-24"},{"$f":"'Summary Calculations'!AP16","v":170},{"$f":"'Summary Calculations'!AQ16","v":171.24507273844597},{"$f":"'Summary Calculations'!AR16","v":175.32723802240261},{"$f":"'Summary Calculations'!AS16","v":179.392042873793},{"$f":"'Summary Calculations'!AT16","v":183.31593752048943},{"$f":"'Summary Calculations'!AU16","v":187.47002487487612}]
[null,{"$f":"'Summary Calculations'!AK17","v":"ABC"},{"$f":"'Summary Calculations'!AL17","v":"AB"},{"$f":"'Summary Calculations'!AM17","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN17","v":"Elective"},{"$f":"'Summary Calculations'!AO17","v":"25-34"},{"$f":"'Summary Calculations'!AP17","v":190},{"$f":"'Summary Calculations'!AQ17","v":190.3271292379186},{"$f":"'Summary Calculations'!AR17","v":193.80671080547498},{"$f":"'Summary Calculations'!AS17","v":196.67626136315101},{"$f":"'Summary Calculations'!AT17","v":199.37814594704648},{"$f":"'Summary Calculations'!AU17","v":202.31748416996149}]
[null,{"$f":"'Summary Calculations'!AK18","v":"ABD"},{"$f":"'Summary Calculations'!AL18","v":"AB"},{"$f":"'Summary Calculations'!AM18","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN18","v":"Elective"},{"$f":"'Summary Calculations'!AO18","v":"35-44"},{"$f":"'Summary Calculations'!AP18","v":210},{"$f":"'Summary Calculations'!AQ18","v":201.59025537759115},{"$f":"'Summary Calculations'!AR18","v":196.51304584133391},{"$f":"'Summary Calculations'!AS18","v":185.83714812416659},{"$f":"'Summary Calculations'!AT18","v":174.87784438577299},{"$f":"'Summary Calculations'!AU18","v":164.0032593974189}]
[null,{"$f":"'Summary Calculations'!AK19","v":"ABE"},{"$f":"'Summary Calculations'!AL19","v":"AB"},{"$f":"'Summary Calculations'!AM19","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN19","v":"Elective"},{"$f":"'Summary Calculations'!AO19","v":"45-54"},{"$f":"'Summary Calculations'!AP19","v":230},{"$f":"'Summary Calculations'!AQ19","v":226.42621840991094},{"$f":"'Summary Calculations'!AR19","v":226.59988128794976},{"$f":"'Summary Calculations'!AS19","v":223.79465677769093},{"$f":"'Summary Calculations'!AT19","v":220.73489170710928},{"$f":"'Summary Calculations'!AU19","v":217.87491341908913}]
[null,{"$f":"'Summary Calculations'!AK20","v":"ABF"},{"$f":"'Summary Calculations'!AL20","v":"AB"},{"$f":"'Summary Calculations'!AM20","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN20","v":"Elective"},{"$f":"'Summary Calculations'!AO20","v":"55-64"},{"$f":"'Summary Calculations'!AP20","v":250},{"$f":"'Summary Calculations'!AQ20","v":253.18551953476154},{"$f":"'Summary Calculations'!AR20","v":260.56666901345062},{"$f":"'Summary Calculations'!AS20","v":268.67779892009173},{"$f":"'Summary Calculations'!AT20","v":276.58636809764135},{"$f":"'Summary Calculations'!AU20","v":284.85039851558241}]
[null,{"$f":"'Summary Calculations'!AK21","v":"ABG"},{"$f":"'Summary Calculations'!AL21","v":"AB"},{"$f":"'Summary Calculations'!AM21","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN21","v":"Elective"},{"$f":"'Summary Calculations'!AO21","v":"65-74"},{"$f":"'Summary Calculations'!AP21","v":270},{"$f":"'Summary Calculations'!AQ21","v":274.94239177658943},{"$f":"'Summary Calculations'!AR21","v":284.44205085455718},{"$f":"'Summary Calculations'!AS21","v":295.58591617232412},{"$f":"'Summary Calculations'!AT21","v":306.53020831471594},{"$f":"'Summary Calculations'!AU21","v":317.89126818224622}]
[null,{"$f":"'Summary Calculations'!AK22","v":"ABH"},{"$f":"'Summary Calculations'!AL22","v":"AB"},{"$f":"'Summary Calculations'!AM22","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN22","v":"Elective"},{"$f":"'Summary Calculations'!AO22","v":"75-84"},{"$f":"'Summary Calculations'!AP22","v":290},{"$f":"'Summary Calculations'!AQ22","v":290.28544180968134},{"$f":"'Summary Calculations'!AR22","v":295.37882133461886},{"$f":"'Summary Calculations'!AS22","v":299.4095269688886},{"$f":"'Summary Calculations'!AT22","v":303.18505073685981},{"$f":"'Summary Calculations'!AU22","v":307.32175537701653}]
[null,{"$f":"'Summary Calculations'!AK23","v":"ABI"},{"$f":"'Summary Calculations'!AL23","v":"AB"},{"$f":"'Summary Calculations'!AM23","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN23","v":"Elective"},{"$f":"'Summary Calculations'!AO23","v":"85+"},{"$f":"'Summary Calculations'!AP23","v":310},{"$f":"'Summary Calculations'!AQ23","v":294.9071413686259},{"$f":"'Summary Calculations'!AR23","v":284.68739843233112},{"$f":"'Summary Calculations'!AS23","v":264.69831621565305},{"$f":"'Summary Calculations'!AT23","v":244.28128625081919},{"$f":"'Summary Calculations'!AU23","v":223.93483336775344}]
[null,{"$f":"'Summary Calculations'!AK24","v":"ACA"},{"$f":"'Summary Calculations'!AL24","v":"AC"},{"$f":"'Summary Calculations'!AM24","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN24","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO24","v":"0-18"},{"$f":"'Summary Calculations'!AP24","v":190},{"$f":"'Summary Calculations'!AQ24","v":190.98020158435935},{"$f":"'Summary Calculations'!AR24","v":194.51639296320661},{"$f":"'Summary Calculations'!AS24","v":197.79281643461476},{"$f":"'Summary Calculations'!AT24","v":200.96049434742696},{"$f":"'Summary Calculations'!AU24","v":204.36759905833213}]
[null,{"$f":"'Summary Calculations'!AK25","v":"ACB"},{"$f":"'Summary Calculations'!AL25","v":"AC"},{"$f":"'Summary Calculations'!AM25","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN25","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO25","v":"19-24"},{"$f":"'Summary Calculations'!AP25","v":210},{"$f":"'Summary Calculations'!AQ25","v":211.9327766748772},{"$f":"'Summary Calculations'!AR25","v":216.70306499537239},{"$f":"'Summary Calculations'!AS25","v":221.66034136181716},{"$f":"'Summary Calculations'!AT25","v":226.51122306719023},{"$f":"'Summary Calculations'!AU25","v":231.6477181529763}]
[null,{"$f":"'Summary Calculations'!AK26","v":"ACC"},{"$f":"'Summary Calculations'!AL26","v":"AC"},{"$f":"'Summary Calculations'!AM26","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN26","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO26","v":"25-34"},{"$f":"'Summary Calculations'!AP26","v":230},{"$f":"'Summary Calculations'!AQ26","v":230.82593456133807},{"$f":"'Summary Calculations'!AR26","v":234.74066756023174},{"$f":"'Summary Calculations'!AS26","v":238.14453959650777},{"$f":"'Summary Calculations'!AT26","v":241.41870481858513},{"$f":"'Summary Calculations'!AU26","v":244.98160022067086}]
[null,{"$f":"'Summary Calculations'!AK27","v":"ACD"},{"$f":"'Summary Calculations'!AL27","v":"AC"},{"$f":"'Summary Calculations'!AM27","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN27","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO27","v":"35-44"},{"$f":"'Summary Calculations'!AP27","v":250},{"$f":"'Summary Calculations'!AQ27","v":240.43623539991702},{"$f":"'Summary Calculations'!AR27","v":234.07627100084295},{"$f":"'Summary Calculations'!AS27","v":221.29300940538616},{"$f":"'Summary Calculations'!AT27","v":208.2450240072329},{"$f":"'Summary Calculations'!AU27","v":195.29854574418019}]
[null,{"$f":"'Summary Calculations'!AK28","v":"ACE"},{"$f":"'Summary Calculations'!AL28","v":"AC"},{"$f":"'Summary Calculations'!AM28","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN28","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO28","v":"45-54"},{"$f":"'Summary Calculations'!AP28","v":270},{"$f":"'Summary Calculations'!AQ28","v":266.30070243194587},{"$f":"'Summary Calculations'!AR28","v":266.15884020288922},{"$f":"'Summary Calculations'!AS28","v":262.784708700458},{"$f":"'Summary Calculations'!AT28","v":259.19465617802643},{"$f":"'Summary Calculations'!AU28","v":255.84030953696146}]
[null,{"$f":"'Summary Calculations'!AK29","v":"ACF"},{"$f":"'Summary Calculations'!AL29","v":"AC"},{"$f":"'Summary Calculations'!AM29","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN29","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO29","v":"55-64"},{"$f":"'Summary Calculations'!AP29","v":290},{"$f":"'Summary Calculations'!AQ29","v":294.24325967708108},{"$f":"'Summary Calculations'!AR29","v":302.42809903563432},{"$f":"'Summary Calculations'!AS29","v":311.74839040490144},{"$f":"'Summary Calculations'!AT29","v":320.92820590942534},{"$f":"'Summary Calculations'!AU29","v":330.52220149855833}]
[null,{"$f":"'Summary Calculations'!AK30","v":"ACG"},{"$f":"'Summary Calculations'!AL30","v":"AC"},{"$f":"'Summary Calculations'!AM30","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN30","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO30","v":"65-74"},{"$f":"'Summary Calculations'!AP30","v":310},{"$f":"'Summary Calculations'!AQ30","v":316.263670163217},{"$f":"'Summary Calculations'!AR30","v":326.76611914207058},{"$f":"'Summary Calculations'!AS30","v":339.46586930354516},{"$f":"'Summary Calculations'!AT30","v":352.03864240361287},{"$f":"'Summary Calculations'!AU30","v":365.09202360775947}]
[null,{"$f":"'Summary Calculations'!AK31","v":"ACH"},{"$f":"'Summary Calculations'!AL31","v":"AC"},{"$f":"'Summary Calculations'!AM31","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN31","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO31","v":"75-84"},{"$f":"'Summary Calculations'!AP31","v":330},{"$f":"'Summary Calculations'!AQ31","v":330.9412236785767},{"$f":"'Summary Calculations'!AR31","v":336.31062213102973},{"$f":"'Summary Calculations'!AS31","v":340.79719058374991},{"$f":"'Summary Calculations'!AT31","v":345.09832632442851},{"$f":"'Summary Calculations'!AU31","v":349.81228981200371}]
[null,{"$f":"'Summary Calculations'!AK32","v":"ACI"},{"$f":"'Summary Calculations'!AL32","v":"AC"},{"$f":"'Summary Calculations'!AM32","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN32","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO32","v":"85+"},{"$f":"'Summary Calculations'!AP32","v":350},{"$f":"'Summary Calculations'!AQ32","v":333.58100317256333},{"$f":"'Summary Calculations'!AR32","v":321.60284610240001},{"$f":"'Summary Calculations'!AS32","v":298.93170420761993},{"$f":"'Summary Calculations'!AT32","v":275.87711526177713},{"$f":"'Summary Calculations'!AU32","v":252.90290655452552}]
[null,{"$f":"'Summary Calculations'!AK33","v":"ADA"},{"$f":"'Summary Calculations'!AL33","v":"AD"},{"$f":"'Summary Calculations'!AM33","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN33","v":"A&E"},{"$f":"'Summary Calculations'!AO33","v":"0-18"},{"$f":"'Summary Calculations'!AP33","v":200},{"$f":"'Summary Calculations'!AQ33","v":200.85801016110531},{"$f":"'Summary Calculations'!AR33","v":204.77782803804641},{"$f":"'Summary Calculations'!AS33","v":208.21422074184707},{"$f":"'Summary Calculations'!AT33","v":211.54926165562875},{"$f":"'Summary Calculations'!AU33","v":215.13656374150239}]
[null,{"$f":"'Summary Calculations'!AK34","v":"ADB"},{"$f":"'Summary Calculations'!AL34","v":"AD"},{"$f":"'Summary Calculations'!AM34","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN34","v":"A&E"},{"$f":"'Summary Calculations'!AO34","v":"19-24"},{"$f":"'Summary Calculations'!AP34","v":220},{"$f":"'Summary Calculations'!AQ34","v":221.83288536011838},{"$f":"'Summary Calculations'!AR34","v":227.04856953949488},{"$f":"'Summary Calculations'!AS34","v":232.22814998073213},{"$f":"'Summary Calculations'!AT34","v":237.31082000080843},{"$f":"'Summary Calculations'!AU34","v":242.69297349083078}]
[null,{"$f":"'Summary Calculations'!AK35","v":"ADC"},{"$f":"'Summary Calculations'!AL35","v":"AD"},{"$f":"'Summary Calculations'!AM35","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN35","v":"A&E"},{"$f":"'Summary Calculations'!AO35","v":"25-34"},{"$f":"'Summary Calculations'!AP35","v":240},{"$f":"'Summary Calculations'!AQ35","v":240.65363287800542},{"$f":"'Summary Calculations'!AR35","v":244.97517189486973},{"$f":"'Summary Calculations'!AS35","v":248.5120845926258},{"$f":"'Summary Calculations'!AT35","v":251.9293407215257},{"$f":"'Summary Calculations'!AU35","v":255.64815506536661}]
[null,{"$f":"'Summary Calculations'!AK36","v":"ADD"},{"$f":"'Summary Calculations'!AL36","v":"AD"},{"$f":"'Summary Calculations'!AM36","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN36","v":"A&E"},{"$f":"'Summary Calculations'!AO36","v":"35-44"},{"$f":"'Summary Calculations'!AP36","v":260},{"$f":"'Summary Calculations'!AQ36","v":249.83752709163232},{"$f":"'Summary Calculations'!AR36","v":243.46753548584556},{"$f":"'Summary Calculations'!AS36","v":230.15717209275928},{"$f":"'Summary Calculations'!AT36","v":216.5870075143942},{"$f":"'Summary Calculations'!AU36","v":203.12254941570058}]
[null,{"$f":"'Summary Calculations'!AK37","v":"ADE"},{"$f":"'Summary Calculations'!AL37","v":"AD"},{"$f":"'Summary Calculations'!AM37","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN37","v":"A&E"},{"$f":"'Summary Calculations'!AO37","v":"45-54"},{"$f":"'Summary Calculations'!AP37","v":280},{"$f":"'Summary Calculations'!AQ37","v":275.92496301500859},{"$f":"'Summary Calculations'!AR37","v":276.04856424369979},{"$f":"'Summary Calculations'!AS37","v":272.53220879766343},{"$f":"'Summary Calculations'!AT37","v":268.80957821128874},{"$f":"'Summary Calculations'!AU37","v":265.33163250404721}]
[null,{"$f":"'Summary Calculations'!AK38","v":"ADF"},{"$f":"'Summary Calculations'!AL38","v":"AD"},{"$f":"'Summary Calculations'!AM38","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN38","v":"A&E"},{"$f":"'Summary Calculations'!AO38","v":"55-64"},{"$f":"'Summary Calculations'!AP38","v":300},{"$f":"'Summary Calculations'!AQ38","v":304.12645084548592},{"$f":"'Summary Calculations'!AR38","v":312.89291301128907},{"$f":"'Summary Calculations'!AS38","v":322.51577012438179},{"$f":"'Summary Calculations'!AT38","v":332.01337079647294},{"$f":"'Summary Calculations'!AU38","v":341.93982389341767}]
[null,{"$f":"'Summary Calculations'!AK39","v":"ADG"},{"$f":"'Summary Calculations'!AL39","v":"AD"},{"$f":"'Summary Calculations'!AM39","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN39","v":"A&E"},{"$f":"'Summary Calculations'!AO39","v":"65-74"},{"$f":"'Summary Calculations'!AP39","v":320},{"$f":"'Summary Calculations'!AQ39","v":326.18351228953611},{"$f":"'Summary Calculations'!AR39","v":337.34605422450898},{"$f":"'Summary Calculations'!AS39","v":350.43532577225176},{"$f":"'Summary Calculations'!AT39","v":363.41516895321109},{"$f":"'Summary Calculations'!AU39","v":376.89156626898153}]
[null,{"$f":"'Summary Calculations'!AK40","v":"ADH"},{"$f":"'Summary Calculations'!AL40","v":"AD"},{"$f":"'Summary Calculations'!AM40","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN40","v":"A&E"},{"$f":"'Summary Calculations'!AO40","v":"75-84"},{"$f":"'Summary Calculations'!AP40","v":340},{"$f":"'Summary Calculations'!AQ40","v":340.67499592552252},{"$f":"'Summary Calculations'!AR40","v":346.54201128535044},{"$f":"'Summary Calculations'!AS40","v":351.14336100931507},{"$f":"'Summary Calculations'!AT40","v":355.57585173083572},{"$f":"'Summary Calculations'!AU40","v":360.43406555910019}]
[null,{"$f":"'Summary Calculations'!AK41","v":"ADI"},{"$f":"'Summary Calculations'!AL41","v":"AD"},{"$f":"'Summary Calculations'!AM41","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN41","v":"A&E"},{"$f":"'Summary Calculations'!AO41","v":"85+"},{"$f":"'Summary Calculations'!AP41","v":360},{"$f":"'Summary Calculations'!AQ41","v":342.81528752908918},{"$f":"'Summary Calculations'!AR41","v":330.82983626153367},{"$f":"'Summary Calculations'!AS41","v":307.48923292933983},{"$f":"'Summary Calculations'!AT41","v":283.77528029567247},{"$f":"'Summary Calculations'!AU41","v":260.14415178840017}]
[null,{"$f":"'Summary Calculations'!AK42","v":"AEA"},{"$f":"'Summary Calculations'!AL42","v":"AE"},{"$f":"'Summary Calculations'!AM42","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN42","v":"Community"},{"$f":"'Summary Calculations'!AO42","v":"0-18"},{"$f":"'Summary Calculations'!AP42","v":220},{"$f":"'Summary Calculations'!AQ42","v":220.98637573008645},{"$f":"'Summary Calculations'!AR42","v":225.30258561723969},{"$f":"'Summary Calculations'!AS42","v":229.05792055582017},{"$f":"'Summary Calculations'!AT42","v":232.72773404402727},{"$f":"'Summary Calculations'!AU42","v":236.67549521179572}]
[null,{"$f":"'Summary Calculations'!AK43","v":"AEB"},{"$f":"'Summary Calculations'!AL43","v":"AE"},{"$f":"'Summary Calculations'!AM43","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN43","v":"Community"},{"$f":"'Summary Calculations'!AO43","v":"19-24"},{"$f":"'Summary Calculations'!AP43","v":240},{"$f":"'Summary Calculations'!AQ43","v":242.04613220949201},{"$f":"'Summary Calculations'!AR43","v":247.74100169264065},{"$f":"'Summary Calculations'!AS43","v":253.36444172501001},{"$f":"'Summary Calculations'!AT43","v":258.91072619640312},{"$f":"'Summary Calculations'!AU43","v":264.78424797251557}]
[null,{"$f":"'Summary Calculations'!AK44","v":"AEC"},{"$f":"'Summary Calculations'!AL44","v":"AE"},{"$f":"'Summary Calculations'!AM44","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN44","v":"Community"},{"$f":"'Summary Calculations'!AO44","v":"25-34"},{"$f":"'Summary Calculations'!AP44","v":260},{"$f":"'Summary Calculations'!AQ44","v":260.75832737904165},{"$f":"'Summary Calculations'!AR44","v":265.44511390033074},{"$f":"'Summary Calculations'!AS44","v":269.24761148840139},{"$f":"'Summary Calculations'!AT44","v":272.95106826601756},{"$f":"'Summary Calculations'!AU44","v":276.98174747686147}]
[null,{"$f":"'Summary Calculations'!AK45","v":"AED"},{"$f":"'Summary Calculations'!AL45","v":"AE"},{"$f":"'Summary Calculations'!AM45","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN45","v":"Community"},{"$f":"'Summary Calculations'!AO45","v":"35-44"},{"$f":"'Summary Calculations'!AP45","v":280},{"$f":"'Summary Calculations'!AQ45","v":269.107631674277},{"$f":"'Summary Calculations'!AR45","v":262.25048572541374},{"$f":"'Summary Calculations'!AS45","v":247.88567883796992},{"$f":"'Summary Calculations'!AT45","v":233.27114775666792},{"$f":"'Summary Calculations'!AU45","v":218.77072391549311}]
[null,{"$f":"'Summary Calculations'!AK46","v":"AEE"},{"$f":"'Summary Calculations'!AL46","v":"AE"},{"$f":"'Summary Calculations'!AM46","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN46","v":"Community"},{"$f":"'Summary Calculations'!AO46","v":"45-54"},{"$f":"'Summary Calculations'!AP46","v":300},{"$f":"'Summary Calculations'!AQ46","v":295.69084244893571},{"$f":"'Summary Calculations'!AR46","v":295.82799790167269},{"$f":"'Summary Calculations'!AS46","v":292.0271971527946},{"$f":"'Summary Calculations'!AT46","v":288.03940474901287},{"$f":"'Summary Calculations'!AU46","v":284.31425451253995}]
[null,{"$f":"'Summary Calculations'!AK47","v":"AEF"},{"$f":"'Summary Calculations'!AL47","v":"AE"},{"$f":"'Summary Calculations'!AM47","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN47","v":"Community"},{"$f":"'Summary Calculations'!AO47","v":"55-64"},{"$f":"'Summary Calculations'!AP47","v":320},{"$f":"'Summary Calculations'!AQ47","v":324.46404312677458},{"$f":"'Summary Calculations'!AR47","v":333.82204123532642},{"$f":"'Summary Calculations'!AS47","v":344.0502831453216},{"$f":"'Summary Calculations'!AT47","v":354.18343001616159},{"$f":"'Summary Calculations'!AU47","v":364.77476725183521}]
[null,{"$f":"'Summary Calculations'!AK48","v":"AEG"},{"$f":"'Summary Calculations'!AL48","v":"AE"},{"$f":"'Summary Calculations'!AM48","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN48","v":"Community"},{"$f":"'Summary Calculations'!AO48","v":"65-74"},{"$f":"'Summary Calculations'!AP48","v":340},{"$f":"'Summary Calculations'!AQ48","v":346.63674808741803},{"$f":"'Summary Calculations'!AR48","v":358.5049295965697},{"$f":"'Summary Calculations'!AS48","v":372.37374999910679},{"$f":"'Summary Calculations'!AT48","v":386.16768751918613},{"$f":"'Summary Calculations'!AU48","v":400.49005837405969}]
[null,{"$f":"'Summary Calculations'!AK49","v":"AEH"},{"$f":"'Summary Calculations'!AL49","v":"AE"},{"$f":"'Summary Calculations'!AM49","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN49","v":"Community"},{"$f":"'Summary Calculations'!AO49","v":"75-84"},{"$f":"'Summary Calculations'!AP49","v":360},{"$f":"'Summary Calculations'!AQ49","v":360.78419281081216},{"$f":"'Summary Calculations'!AR49","v":367.00335435250361},{"$f":"'Summary Calculations'!AS49","v":371.83501680331091},{"$f":"'Summary Calculations'!AT49","v":376.53017373441423},{"$f":"'Summary Calculations'!AU49","v":381.67682952274032}]
[null,{"$f":"'Summary Calculations'!AK50","v":"AEI"},{"$f":"'Summary Calculations'!AL50","v":"AE"},{"$f":"'Summary Calculations'!AM50","v":"Paediatrics"},{"$f":"'Summary Calculations'!AN50","v":"Community"},{"$f":"'Summary Calculations'!AO50","v":"85+"},{"$f":"'Summary Calculations'!AP50","v":380},{"$f":"'Summary Calculations'!AQ50","v":361.93029327563124},{"$f":"'Summary Calculations'!AR50","v":349.28209566486038},{"$f":"'Summary Calculations'!AS50","v":324.6035384178121},{"$f":"'Summary Calculations'!AT50","v":299.5708827222108},{"$f":"'Summary Calculations'!AU50","v":274.62593257226484}]
[null,{"$f":"'Summary Calculations'!AK51","v":"BAA"},{"$f":"'Summary Calculations'!AL51","v":"BA"},{"$f":"'Summary Calculations'!AM51","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN51","v":"Outpatient"},{"$f":"'Summary Calculations'!AO51","v":"0-18"},{"$f":"'Summary Calculations'!AP51","v":170},{"$f":"'Summary Calculations'!AQ51","v":206.28338522642909},{"$f":"'Summary Calculations'!AR51","v":198.12484829733867},{"$f":"'Summary Calculations'!AS51","v":201.5482400593913},{"$f":"'Summary Calculations'!AT51","v":201.38894353872803},{"$f":"'Summary Calculations'!AU51","v":201.13990249938135}]
[null,{"$f":"'Summary Calculations'!AK52","v":"BAB"},{"$f":"'Summary Calculations'!AL52","v":"BA"},{"$f":"'Summary Calculations'!AM52","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN52","v":"Outpatient"},{"$f":"'Summary Calculations'!AO52","v":"19-24"},{"$f":"'Summary Calculations'!AP52","v":190},{"$f":"'Summary Calculations'!AQ52","v":231.47975623130608},{"$f":"'Summary Calculations'!AR52","v":223.19619118930447},{"$f":"'Summary Calculations'!AS52","v":228.39967371385848},{"$f":"'Summary Calculations'!AT52","v":229.53749837487541},{"$f":"'Summary Calculations'!AU52","v":230.54367129237292}]
[null,{"$f":"'Summary Calculations'!AK53","v":"BAC"},{"$f":"'Summary Calculations'!AL53","v":"BA"},{"$f":"'Summary Calculations'!AM53","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN53","v":"Outpatient"},{"$f":"'Summary Calculations'!AO53","v":"25-34"},{"$f":"'Summary Calculations'!AP53","v":210},{"$f":"'Summary Calculations'!AQ53","v":254.42316053856379},{"$f":"'Summary Calculations'!AR53","v":243.98729548326952},{"$f":"'Summary Calculations'!AS53","v":247.63114284325138},{"$f":"'Summary Calculations'!AT53","v":246.88345541888299},{"$f":"'Summary Calculations'!AU53","v":246.04571040558511}]
[null,{"$f":"'Summary Calculations'!AK54","v":"BAD"},{"$f":"'Summary Calculations'!AL54","v":"BA"},{"$f":"'Summary Calculations'!AM54","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN54","v":"Outpatient"},{"$f":"'Summary Calculations'!AO54","v":"35-44"},{"$f":"'Summary Calculations'!AP54","v":230},{"$f":"'Summary Calculations'!AQ54","v":267.03508677882832},{"$f":"'Summary Calculations'!AR54","v":245.15041715171574},{"$f":"'Summary Calculations'!AS54","v":231.86153004950498},{"$f":"'Summary Calculations'!AT54","v":214.58139927045335},{"$f":"'Summary Calculations'!AU54","v":197.64130316757237}]
[null,{"$f":"'Summary Calculations'!AK55","v":"BAE"},{"$f":"'Summary Calculations'!AL55","v":"BA"},{"$f":"'Summary Calculations'!AM55","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN55","v":"Outpatient"},{"$f":"'Summary Calculations'!AO55","v":"45-54"},{"$f":"'Summary Calculations'!AP55","v":250},{"$f":"'Summary Calculations'!AQ55","v":297.66593624161072},{"$f":"'Summary Calculations'!AR55","v":280.54630877319045},{"$f":"'Summary Calculations'!AS55","v":277.10828464765098},{"$f":"'Summary Calculations'!AT55","v":268.80163176733777},{"$f":"'Summary Calculations'!AU55","v":260.5770051733781}]
[null,{"$f":"'Summary Calculations'!AK56","v":"BAF"},{"$f":"'Summary Calculations'!AL56","v":"BA"},{"$f":"'Summary Calculations'!AM56","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN56","v":"Outpatient"},{"$f":"'Summary Calculations'!AO56","v":"55-64"},{"$f":"'Summary Calculations'!AP56","v":270},{"$f":"'Summary Calculations'!AQ56","v":330.71422174879575},{"$f":"'Summary Calculations'!AR56","v":320.53490168775778},{"$f":"'Summary Calculations'!AS56","v":330.5545666072619},{"$f":"'Summary Calculations'!AT56","v":334.65958439421996},{"$f":"'Summary Calculations'!AU56","v":338.49891041682099}]
[null,{"$f":"'Summary Calculations'!AK57","v":"BAG"},{"$f":"'Summary Calculations'!AL57","v":"BA"},{"$f":"'Summary Calculations'!AM57","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN57","v":"Outpatient"},{"$f":"'Summary Calculations'!AO57","v":"65-74"},{"$f":"'Summary Calculations'!AP57","v":290},{"$f":"'Summary Calculations'!AQ57","v":357.16277825672773},{"$f":"'Summary Calculations'!AR57","v":347.98517575864281},{"$f":"'Summary Calculations'!AS57","v":361.66426133484174},{"$f":"'Summary Calculations'!AT57","v":368.85549220290545},{"$f":"'Summary Calculations'!AU57","v":375.68990100023825}]
[null,{"$f":"'Summary Calculations'!AK58","v":"BAH"},{"$f":"'Summary Calculations'!AL58","v":"BA"},{"$f":"'Summary Calculations'!AM58","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN58","v":"Outpatient"},{"$f":"'Summary Calculations'!AO58","v":"75-84"},{"$f":"'Summary Calculations'!AP58","v":310},{"$f":"'Summary Calculations'!AQ58","v":375.30055299060797},{"$f":"'Summary Calculations'!AR58","v":359.64643307821603},{"$f":"'Summary Calculations'!AS58","v":364.60022732698957},{"$f":"'Summary Calculations'!AT58","v":363.09495930795839},{"$f":"'Summary Calculations'!AU58","v":361.47119037938711}]
[null,{"$f":"'Summary Calculations'!AK59","v":"BAI"},{"$f":"'Summary Calculations'!AL59","v":"BA"},{"$f":"'Summary Calculations'!AM59","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN59","v":"Outpatient"},{"$f":"'Summary Calculations'!AO59","v":"85+"},{"$f":"'Summary Calculations'!AP59","v":330},{"$f":"'Summary Calculations'!AQ59","v":379.68880114866204},{"$f":"'Summary Calculations'!AR59","v":345.18601961753433},{"$f":"'Summary Calculations'!AS59","v":320.98966445421951},{"$f":"'Summary Calculations'!AT59","v":291.33400854657719},{"$f":"'Summary Calculations'!AU59","v":262.29534803631896}]
[null,{"$f":"'Summary Calculations'!AK60","v":"BBA"},{"$f":"'Summary Calculations'!AL60","v":"BB"},{"$f":"'Summary Calculations'!AM60","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN60","v":"Elective"},{"$f":"'Summary Calculations'!AO60","v":"0-18"},{"$f":"'Summary Calculations'!AP60","v":200},{"$f":"'Summary Calculations'!AQ60","v":242.6863355605048},{"$f":"'Summary Calculations'!AR60","v":233.13742629185924},{"$f":"'Summary Calculations'!AS60","v":237.11557654046032},{"$f":"'Summary Calculations'!AT60","v":236.92816886909182},{"$f":"'Summary Calculations'!AU60","v":236.63517941103689}]
[null,{"$f":"'Summary Calculations'!AK61","v":"BBB"},{"$f":"'Summary Calculations'!AL61","v":"BB"},{"$f":"'Summary Calculations'!AM61","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN61","v":"Elective"},{"$f":"'Summary Calculations'!AO61","v":"19-24"},{"$f":"'Summary Calculations'!AP61","v":220},{"$f":"'Summary Calculations'!AQ61","v":268.02919142572284},{"$f":"'Summary Calculations'!AR61","v":258.49243374068487},{"$f":"'Summary Calculations'!AS61","v":264.46278008973093},{"$f":"'Summary Calculations'!AT61","v":265.78026127617159},{"$f":"'Summary Calculations'!AU61","v":266.945303601695}]
[null,{"$f":"'Summary Calculations'!AK62","v":"BBC"},{"$f":"'Summary Calculations'!AL62","v":"BB"},{"$f":"'Summary Calculations'!AM62","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN62","v":"Elective"},{"$f":"'Summary Calculations'!AO62","v":"25-34"},{"$f":"'Summary Calculations'!AP62","v":240},{"$f":"'Summary Calculations'!AQ62","v":290.76932632978725},{"$f":"'Summary Calculations'!AR62","v":278.90168397705895},{"$f":"'Summary Calculations'!AS62","v":283.00702039228725},{"$f":"'Summary Calculations'!AT62","v":282.15252047872343},{"$f":"'Summary Calculations'!AU62","v":281.19509760638306}]
[null,{"$f":"'Summary Calculations'!AK63","v":"BBD"},{"$f":"'Summary Calculations'!AL63","v":"BB"},{"$f":"'Summary Calculations'!AM63","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN63","v":"Elective"},{"$f":"'Summary Calculations'!AO63","v":"35-44"},{"$f":"'Summary Calculations'!AP63","v":260},{"$f":"'Summary Calculations'!AQ63","v":301.86575027171892},{"$f":"'Summary Calculations'!AR63","v":277.18525561393318},{"$f":"'Summary Calculations'!AS63","v":262.10433831683167},{"$f":"'Summary Calculations'!AT63","v":242.57027743616464},{"$f":"'Summary Calculations'!AU63","v":223.420603580734}]
[null,{"$f":"'Summary Calculations'!AK64","v":"BBE"},{"$f":"'Summary Calculations'!AL64","v":"BB"},{"$f":"'Summary Calculations'!AM64","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN64","v":"Elective"},{"$f":"'Summary Calculations'!AO64","v":"45-54"},{"$f":"'Summary Calculations'!AP64","v":280},{"$f":"'Summary Calculations'!AQ64","v":333.38584859060398},{"$f":"'Summary Calculations'!AR64","v":314.27841781475468},{"$f":"'Summary Calculations'!AS64","v":310.36127880536924},{"$f":"'Summary Calculations'!AT64","v":301.05782757941842},{"$f":"'Summary Calculations'!AU64","v":291.84624579418346}]
[null,{"$f":"'Summary Calculations'!AK65","v":"BBF"},{"$f":"'Summary Calculations'!AL65","v":"BB"},{"$f":"'Summary Calculations'!AM65","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN65","v":"Elective"},{"$f":"'Summary Calculations'!AO65","v":"55-64"},{"$f":"'Summary Calculations'!AP65","v":300},{"$f":"'Summary Calculations'!AQ65","v":367.46024638755091},{"$f":"'Summary Calculations'!AR65","v":356.22532548231453},{"$f":"'Summary Calculations'!AS65","v":367.2828517858465},{"$f":"'Summary Calculations'!AT65","v":371.84398266024454},{"$f":"'Summary Calculations'!AU65","v":376.10990046313447}]
[null,{"$f":"'Summary Calculations'!AK66","v":"BBG"},{"$f":"'Summary Calculations'!AL66","v":"BB"},{"$f":"'Summary Calculations'!AM66","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN66","v":"Elective"},{"$f":"'Summary Calculations'!AO66","v":"65-74"},{"$f":"'Summary Calculations'!AP66","v":320},{"$f":"'Summary Calculations'!AQ66","v":394.11065186949276},{"$f":"'Summary Calculations'!AR66","v":384.06497229281933},{"$f":"'Summary Calculations'!AS66","v":399.0778056108598},{"$f":"'Summary Calculations'!AT66","v":407.01295691355091},{"$f":"'Summary Calculations'!AU66","v":414.5543735175043}]
[null,{"$f":"'Summary Calculations'!AK67","v":"BBH"},{"$f":"'Summary Calculations'!AL67","v":"BB"},{"$f":"'Summary Calculations'!AM67","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN67","v":"Elective"},{"$f":"'Summary Calculations'!AO67","v":"75-84"},{"$f":"'Summary Calculations'!AP67","v":340},{"$f":"'Summary Calculations'!AQ67","v":411.61996134453778},{"$f":"'Summary Calculations'!AR67","v":394.53447371294715},{"$f":"'Summary Calculations'!AS67","v":399.88412029411768},{"$f":"'Summary Calculations'!AT67","v":398.23318117647062},{"$f":"'Summary Calculations'!AU67","v":396.45227331932779}]
[null,{"$f":"'Summary Calculations'!AK68","v":"BBI"},{"$f":"'Summary Calculations'!AL68","v":"BB"},{"$f":"'Summary Calculations'!AM68","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN68","v":"Elective"},{"$f":"'Summary Calculations'!AO68","v":"85+"},{"$f":"'Summary Calculations'!AP68","v":360},{"$f":"'Summary Calculations'!AQ68","v":414.20596488944955},{"$f":"'Summary Calculations'!AR68","v":376.64632595009812},{"$f":"'Summary Calculations'!AS68","v":350.17054304096672},{"$f":"'Summary Calculations'!AT68","v":317.81891841444786},{"$f":"'Summary Calculations'!AU68","v":286.14037967598426}]
[null,{"$f":"'Summary Calculations'!AK69","v":"BCA"},{"$f":"'Summary Calculations'!AL69","v":"BC"},{"$f":"'Summary Calculations'!AM69","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN69","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO69","v":"0-18"},{"$f":"'Summary Calculations'!AP69","v":240},{"$f":"'Summary Calculations'!AQ69","v":291.22360267260581},{"$f":"'Summary Calculations'!AR69","v":279.82658930803785},{"$f":"'Summary Calculations'!AS69","v":284.53869184855239},{"$f":"'Summary Calculations'!AT69","v":284.31380264291022},{"$f":"'Summary Calculations'!AU69","v":283.96221529324424}]
[null,{"$f":"'Summary Calculations'!AK70","v":"BCB"},{"$f":"'Summary Calculations'!AL70","v":"BC"},{"$f":"'Summary Calculations'!AM70","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN70","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO70","v":"19-24"},{"$f":"'Summary Calculations'!AP70","v":260},{"$f":"'Summary Calculations'!AQ70","v":316.76177168494519},{"$f":"'Summary Calculations'!AR70","v":305.55840747346161},{"$f":"'Summary Calculations'!AS70","v":312.54692192422732},{"$f":"'Summary Calculations'!AT70","v":314.10394514456635},{"$f":"'Summary Calculations'!AU70","v":315.48081334745768}]
[null,{"$f":"'Summary Calculations'!AK71","v":"BCC"},{"$f":"'Summary Calculations'!AL71","v":"BC"},{"$f":"'Summary Calculations'!AM71","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN71","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO71","v":"25-34"},{"$f":"'Summary Calculations'!AP71","v":280},{"$f":"'Summary Calculations'!AQ71","v":339.23088071808507},{"$f":"'Summary Calculations'!AR71","v":325.45703332950671},{"$f":"'Summary Calculations'!AS71","v":330.17485712433518},{"$f":"'Summary Calculations'!AT71","v":329.17794055851061},{"$f":"'Summary Calculations'!AU71","v":328.06094720744676}]
[null,{"$f":"'Summary Calculations'!AK72","v":"BCD"},{"$f":"'Summary Calculations'!AL72","v":"BC"},{"$f":"'Summary Calculations'!AM72","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN72","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO72","v":"35-44"},{"$f":"'Summary Calculations'!AP72","v":300},{"$f":"'Summary Calculations'!AQ72","v":348.30663492890636},{"$f":"'Summary Calculations'!AR72","v":319.89965152332707},{"$f":"'Summary Calculations'!AS72","v":302.42808267326734},{"$f":"'Summary Calculations'!AT72","v":279.8887816571131},{"$f":"'Summary Calculations'!AU72","v":257.79300413161621}]
[null,{"$f":"'Summary Calculations'!AK73","v":"BCE"},{"$f":"'Summary Calculations'!AL73","v":"BC"},{"$f":"'Summary Calculations'!AM73","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN73","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO73","v":"45-54"},{"$f":"'Summary Calculations'!AP73","v":320},{"$f":"'Summary Calculations'!AQ73","v":381.01239838926165},{"$f":"'Summary Calculations'!AR73","v":359.25451944805133},{"$f":"'Summary Calculations'!AS73","v":354.69860434899323},{"$f":"'Summary Calculations'!AT73","v":344.06608866219233},{"$f":"'Summary Calculations'!AU73","v":333.53856662192391}]
[null,{"$f":"'Summary Calculations'!AK74","v":"BCF"},{"$f":"'Summary Calculations'!AL74","v":"BC"},{"$f":"'Summary Calculations'!AM74","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN74","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO74","v":"55-64"},{"$f":"'Summary Calculations'!AP74","v":340},{"$f":"'Summary Calculations'!AQ74","v":416.45494590589095},{"$f":"'Summary Calculations'!AR74","v":403.81104123998091},{"$f":"'Summary Calculations'!AS74","v":416.2538986906261},{"$f":"'Summary Calculations'!AT74","v":421.42318034827719},{"$f":"'Summary Calculations'!AU74","v":426.25788719155241}]
[null,{"$f":"'Summary Calculations'!AK75","v":"BCG"},{"$f":"'Summary Calculations'!AL75","v":"BC"},{"$f":"'Summary Calculations'!AM75","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN75","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO75","v":"65-74"},{"$f":"'Summary Calculations'!AP75","v":360},{"$f":"'Summary Calculations'!AQ75","v":443.3744833531793},{"$f":"'Summary Calculations'!AR75","v":432.16834987668051},{"$f":"'Summary Calculations'!AS75","v":448.96253131221721},{"$f":"'Summary Calculations'!AT75","v":457.88957652774462},{"$f":"'Summary Calculations'!AU75","v":466.37367020719205}]
[null,{"$f":"'Summary Calculations'!AK76","v":"BCH"},{"$f":"'Summary Calculations'!AL76","v":"BC"},{"$f":"'Summary Calculations'!AM76","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN76","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO76","v":"75-84"},{"$f":"'Summary Calculations'!AP76","v":380},{"$f":"'Summary Calculations'!AQ76","v":460.04583914977752},{"$f":"'Summary Calculations'!AR76","v":441.04750728952763},{"$f":"'Summary Calculations'!AS76","v":446.92931091695499},{"$f":"'Summary Calculations'!AT76","v":445.08414366782006},{"$f":"'Summary Calculations'!AU76","v":443.09371723924863}]
[null,{"$f":"'Summary Calculations'!AK77","v":"BCI"},{"$f":"'Summary Calculations'!AL77","v":"BC"},{"$f":"'Summary Calculations'!AM77","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN77","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO77","v":"85+"},{"$f":"'Summary Calculations'!AP77","v":400},{"$f":"'Summary Calculations'!AQ77","v":460.22884987716611},{"$f":"'Summary Calculations'!AR77","v":418.5881805072292},{"$f":"'Summary Calculations'!AS77","v":389.07838115662963},{"$f":"'Summary Calculations'!AT77","v":353.13213157160874},{"$f":"'Summary Calculations'!AU77","v":317.93375519553803}]
[null,{"$f":"'Summary Calculations'!AK78","v":"BDA"},{"$f":"'Summary Calculations'!AL78","v":"BD"},{"$f":"'Summary Calculations'!AM78","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN78","v":"A&E"},{"$f":"'Summary Calculations'!AO78","v":"0-18"},{"$f":"'Summary Calculations'!AP78","v":250},{"$f":"'Summary Calculations'!AQ78","v":303.35791945063096},{"$f":"'Summary Calculations'!AR78","v":291.49965416733409},{"$f":"'Summary Calculations'!AS78","v":296.39447067557541},{"$f":"'Summary Calculations'!AT78","v":296.16021108636477},{"$f":"'Summary Calculations'!AU78","v":295.79397426379609}]
[null,{"$f":"'Summary Calculations'!AK79","v":"BDB"},{"$f":"'Summary Calculations'!AL79","v":"BD"},{"$f":"'Summary Calculations'!AM79","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN79","v":"A&E"},{"$f":"'Summary Calculations'!AO79","v":"19-24"},{"$f":"'Summary Calculations'!AP79","v":270},{"$f":"'Summary Calculations'!AQ79","v":328.94491674975075},{"$f":"'Summary Calculations'!AR79","v":317.32548455865714},{"$f":"'Summary Calculations'!AS79","v":324.56795738285143},{"$f":"'Summary Calculations'!AT79","v":326.18486611166492},{"$f":"'Summary Calculations'!AU79","v":327.61469078389831}]
[null,{"$f":"'Summary Calculations'!AK80","v":"BDC"},{"$f":"'Summary Calculations'!AL80","v":"BD"},{"$f":"'Summary Calculations'!AM80","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN80","v":"A&E"},{"$f":"'Summary Calculations'!AO80","v":"25-34"},{"$f":"'Summary Calculations'!AP80","v":290},{"$f":"'Summary Calculations'!AQ80","v":351.34626931515953},{"$f":"'Summary Calculations'!AR80","v":337.09625346360508},{"$f":"'Summary Calculations'!AS80","v":341.96681630734707},{"$f":"'Summary Calculations'!AT80","v":340.93429557845741},{"$f":"'Summary Calculations'!AU80","v":339.77740960771274}]
[null,{"$f":"'Summary Calculations'!AK81","v":"BDD"},{"$f":"'Summary Calculations'!AL81","v":"BD"},{"$f":"'Summary Calculations'!AM81","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN81","v":"A&E"},{"$f":"'Summary Calculations'!AO81","v":"35-44"},{"$f":"'Summary Calculations'!AP81","v":310},{"$f":"'Summary Calculations'!AQ81","v":359.91685609320325},{"$f":"'Summary Calculations'!AR81","v":330.57842327903819},{"$f":"'Summary Calculations'!AS81","v":312.50901876237623},{"$f":"'Summary Calculations'!AT81","v":289.21840771235014},{"$f":"'Summary Calculations'!AU81","v":266.38610426933667}]
[null,{"$f":"'Summary Calculations'!AK82","v":"BDE"},{"$f":"'Summary Calculations'!AL82","v":"BD"},{"$f":"'Summary Calculations'!AM82","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN82","v":"A&E"},{"$f":"'Summary Calculations'!AO82","v":"45-54"},{"$f":"'Summary Calculations'!AP82","v":330},{"$f":"'Summary Calculations'!AQ82","v":392.91903583892611},{"$f":"'Summary Calculations'!AR82","v":370.49853894069946},{"$f":"'Summary Calculations'!AS82","v":365.7829357348993},{"$f":"'Summary Calculations'!AT82","v":354.81815393288582},{"$f":"'Summary Calculations'!AU82","v":343.96164682885899}]
[null,{"$f":"'Summary Calculations'!AK83","v":"BDF"},{"$f":"'Summary Calculations'!AL83","v":"BD"},{"$f":"'Summary Calculations'!AM83","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN83","v":"A&E"},{"$f":"'Summary Calculations'!AO83","v":"55-64"},{"$f":"'Summary Calculations'!AP83","v":350},{"$f":"'Summary Calculations'!AQ83","v":428.70362078547601},{"$f":"'Summary Calculations'!AR83","v":415.70726522260168},{"$f":"'Summary Calculations'!AS83","v":428.49666041682099},{"$f":"'Summary Calculations'!AT83","v":433.81797977028521},{"$f":"'Summary Calculations'!AU83","v":438.794883873657}]
[null,{"$f":"'Summary Calculations'!AK84","v":"BDG"},{"$f":"'Summary Calculations'!AL84","v":"BD"},{"$f":"'Summary Calculations'!AM84","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN84","v":"A&E"},{"$f":"'Summary Calculations'!AO84","v":"65-74"},{"$f":"'Summary Calculations'!AP84","v":370},{"$f":"'Summary Calculations'!AQ84","v":455.69044122410094},{"$f":"'Summary Calculations'!AR84","v":444.19378627100286},{"$f":"'Summary Calculations'!AS84","v":461.43371273755668},{"$f":"'Summary Calculations'!AT84","v":470.60873143129317},{"$f":"'Summary Calculations'!AU84","v":479.32849437961426}]
[null,{"$f":"'Summary Calculations'!AK85","v":"BDH"},{"$f":"'Summary Calculations'!AL85","v":"BD"},{"$f":"'Summary Calculations'!AM85","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN85","v":"A&E"},{"$f":"'Summary Calculations'!AO85","v":"75-84"},{"$f":"'Summary Calculations'!AP85","v":390},{"$f":"'Summary Calculations'!AQ85","v":472.15230860108738},{"$f":"'Summary Calculations'!AR85","v":452.67517703759887},{"$f":"'Summary Calculations'!AS85","v":458.69060857266442},{"$f":"'Summary Calculations'!AT85","v":456.7968842906576},{"$f":"'Summary Calculations'!AU85","v":454.75407821922892}]
[null,{"$f":"'Summary Calculations'!AK86","v":"BDI"},{"$f":"'Summary Calculations'!AL86","v":"BD"},{"$f":"'Summary Calculations'!AM86","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN86","v":"A&E"},{"$f":"'Summary Calculations'!AO86","v":"85+"},{"$f":"'Summary Calculations'!AP86","v":410},{"$f":"'Summary Calculations'!AQ86","v":471.73457112409523},{"$f":"'Summary Calculations'!AR86","v":429.07293833509863},{"$f":"'Summary Calculations'!AS86","v":398.80534068554533},{"$f":"'Summary Calculations'!AT86","v":361.96043486089894},{"$f":"'Summary Calculations'!AU86","v":325.88209907542648}]
[null,{"$f":"'Summary Calculations'!AK87","v":"BEA"},{"$f":"'Summary Calculations'!AL87","v":"BE"},{"$f":"'Summary Calculations'!AM87","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN87","v":"Community"},{"$f":"'Summary Calculations'!AO87","v":"0-18"},{"$f":"'Summary Calculations'!AP87","v":270},{"$f":"'Summary Calculations'!AQ87","v":327.62655300668155},{"$f":"'Summary Calculations'!AR87","v":314.84652669199352},{"$f":"'Summary Calculations'!AS87","v":320.10602832962138},{"$f":"'Summary Calculations'!AT87","v":319.85302797327387},{"$f":"'Summary Calculations'!AU87","v":319.45749220489972}]
[null,{"$f":"'Summary Calculations'!AK88","v":"BEB"},{"$f":"'Summary Calculations'!AL88","v":"BE"},{"$f":"'Summary Calculations'!AM88","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN88","v":"Community"},{"$f":"'Summary Calculations'!AO88","v":"19-24"},{"$f":"'Summary Calculations'!AP88","v":290},{"$f":"'Summary Calculations'!AQ88","v":353.31120687936192},{"$f":"'Summary Calculations'!AR88","v":340.86019878240882},{"$f":"'Summary Calculations'!AS88","v":348.61002830009971},{"$f":"'Summary Calculations'!AT88","v":350.3467080458625},{"$f":"'Summary Calculations'!AU88","v":351.88244565677962}]
[null,{"$f":"'Summary Calculations'!AK89","v":"BEC"},{"$f":"'Summary Calculations'!AL89","v":"BE"},{"$f":"'Summary Calculations'!AM89","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN89","v":"Community"},{"$f":"'Summary Calculations'!AO89","v":"25-34"},{"$f":"'Summary Calculations'!AP89","v":310},{"$f":"'Summary Calculations'!AQ89","v":375.57704650930845},{"$f":"'Summary Calculations'!AR89","v":360.37506105030337},{"$f":"'Summary Calculations'!AS89","v":365.55073467337098},{"$f":"'Summary Calculations'!AT89","v":364.447005618351},{"$f":"'Summary Calculations'!AU89","v":363.21033440824459}]
[null,{"$f":"'Summary Calculations'!AK90","v":"BED"},{"$f":"'Summary Calculations'!AL90","v":"BE"},{"$f":"'Summary Calculations'!AM90","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN90","v":"Community"},{"$f":"'Summary Calculations'!AO90","v":"35-44"},{"$f":"'Summary Calculations'!AP90","v":330},{"$f":"'Summary Calculations'!AQ90","v":383.13729842179703},{"$f":"'Summary Calculations'!AR90","v":351.93613258292345},{"$f":"'Summary Calculations'!AS90","v":332.67089094059406},{"$f":"'Summary Calculations'!AT90","v":307.8776598228244},{"$f":"'Summary Calculations'!AU90","v":283.57230454477775}]
[null,{"$f":"'Summary Calculations'!AK91","v":"BEE"},{"$f":"'Summary Calculations'!AL91","v":"BE"},{"$f":"'Summary Calculations'!AM91","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN91","v":"Community"},{"$f":"'Summary Calculations'!AO91","v":"45-54"},{"$f":"'Summary Calculations'!AP91","v":350},{"$f":"'Summary Calculations'!AQ91","v":416.73231073825502},{"$f":"'Summary Calculations'!AR91","v":392.98657224950693},{"$f":"'Summary Calculations'!AS91","v":387.95159850671143},{"$f":"'Summary Calculations'!AT91","v":376.32228447427292},{"$f":"'Summary Calculations'!AU91","v":364.80780724272927}]
[null,{"$f":"'Summary Calculations'!AK92","v":"BEF"},{"$f":"'Summary Calculations'!AL92","v":"BE"},{"$f":"'Summary Calculations'!AM92","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN92","v":"Community"},{"$f":"'Summary Calculations'!AO92","v":"55-64"},{"$f":"'Summary Calculations'!AP92","v":370},{"$f":"'Summary Calculations'!AQ92","v":453.20097054464611},{"$f":"'Summary Calculations'!AR92","v":439.49951651800933},{"$f":"'Summary Calculations'!AS92","v":452.9821838692107},{"$f":"'Summary Calculations'!AT92","v":458.60757861430153},{"$f":"'Summary Calculations'!AU92","v":463.86887723786583}]
[null,{"$f":"'Summary Calculations'!AK93","v":"BEG"},{"$f":"'Summary Calculations'!AL93","v":"BE"},{"$f":"'Summary Calculations'!AM93","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN93","v":"Community"},{"$f":"'Summary Calculations'!AO93","v":"65-74"},{"$f":"'Summary Calculations'!AP93","v":390},{"$f":"'Summary Calculations'!AQ93","v":480.32235696594432},{"$f":"'Summary Calculations'!AR93","v":468.24426755462275},{"$f":"'Summary Calculations'!AS93","v":486.37607558823532},{"$f":"'Summary Calculations'!AT93","v":496.04704123839019},{"$f":"'Summary Calculations'!AU93","v":505.23814272445833}]
[null,{"$f":"'Summary Calculations'!AK94","v":"BEH"},{"$f":"'Summary Calculations'!AL94","v":"BE"},{"$f":"'Summary Calculations'!AM94","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN94","v":"Community"},{"$f":"'Summary Calculations'!AO94","v":"75-84"},{"$f":"'Summary Calculations'!AP94","v":410},{"$f":"'Summary Calculations'!AQ94","v":496.36524750370739},{"$f":"'Summary Calculations'!AR94","v":475.92995168823228},{"$f":"'Summary Calculations'!AS94","v":482.21320388408304},{"$f":"'Summary Calculations'!AT94","v":480.2223655363324},{"$f":"'Summary Calculations'!AU94","v":478.07480017918937}]
[null,{"$f":"'Summary Calculations'!AK95","v":"BEI"},{"$f":"'Summary Calculations'!AL95","v":"BE"},{"$f":"'Summary Calculations'!AM95","v":"Obstetrics"},{"$f":"'Summary Calculations'!AN95","v":"Community"},{"$f":"'Summary Calculations'!AO95","v":"85+"},{"$f":"'Summary Calculations'!AP95","v":430},{"$f":"'Summary Calculations'!AQ95","v":494.74601361795368},{"$f":"'Summary Calculations'!AR95","v":450.04177671730326},{"$f":"'Summary Calculations'!AS95","v":418.2592597433769},{"$f":"'Summary Calculations'!AT95","v":379.61704143947952},{"$f":"'Summary Calculations'!AU95","v":341.77878683520345}]
[null,{"$f":"'Summary Calculations'!AK96","v":"CAA"},{"$f":"'Summary Calculations'!AL96","v":"CA"},{"$f":"'Summary Calculations'!AM96","v":"Test 3"},{"$f":"'Summary Calculations'!AN96","v":"Outpatient"},{"$f":"'Summary Calculations'!AO96","v":"0-18"},{"$f":"'Summary Calculations'!AP96","v":220},{"$f":"'Summary Calculations'!AQ96","v":222.46247426379603},{"$f":"'Summary Calculations'!AR96","v":224.93044852759215},{"$f":"'Summary Calculations'!AS96","v":228.7957317495669},{"$f":"'Summary Calculations'!AT96","v":232.69730871071511},{"$f":"'Summary Calculations'!AU96","v":236.63517941103683}]
[null,{"$f":"'Summary Calculations'!AK97","v":"CAB"},{"$f":"'Summary Calculations'!AL97","v":"CA"},{"$f":"'Summary Calculations'!AM97","v":"Test 3"},{"$f":"'Summary Calculations'!AN97","v":"Outpatient"},{"$f":"'Summary Calculations'!AO97","v":"19-24"},{"$f":"'Summary Calculations'!AP97","v":240},{"$f":"'Summary Calculations'!AQ97","v":243.66290129611164},{"$f":"'Summary Calculations'!AR97","v":247.33180259222334},{"$f":"'Summary Calculations'!AS97","v":253.07443070787636},{"$f":"'Summary Calculations'!AT97","v":258.87687786640083},{"$f":"'Summary Calculations'!AU97","v":264.73914406779659}]
[null,{"$f":"'Summary Calculations'!AK98","v":"CAC"},{"$f":"'Summary Calculations'!AL98","v":"CA"},{"$f":"'Summary Calculations'!AM98","v":"Test 3"},{"$f":"'Summary Calculations'!AN98","v":"Outpatient"},{"$f":"'Summary Calculations'!AO98","v":"25-34"},{"$f":"'Summary Calculations'!AP98","v":260},{"$f":"'Summary Calculations'!AQ98","v":262.50008626994673},{"$f":"'Summary Calculations'!AR98","v":265.0066725398936},{"$f":"'Summary Calculations'!AS98","v":268.93941996343091},{"$f":"'Summary Calculations'!AT98","v":272.91538439162235},{"$f":"'Summary Calculations'!AU98","v":276.93456582446805}]
[null,{"$f":"'Summary Calculations'!AK99","v":"CAD"},{"$f":"'Summary Calculations'!AL99","v":"CA"},{"$f":"'Summary Calculations'!AM99","v":"Test 3"},{"$f":"'Summary Calculations'!AN99","v":"Outpatient"},{"$f":"'Summary Calculations'!AO99","v":"35-44"},{"$f":"'Summary Calculations'!AP99","v":280},{"$f":"'Summary Calculations'!AQ99","v":270.90516050026059},{"$f":"'Summary Calculations'!AR99","v":261.81732100052113},{"$f":"'Summary Calculations'!AS99","v":247.60193903074517},{"$f":"'Summary Calculations'!AT99","v":233.24065138092755},{"$f":"'Summary Calculations'!AU99","v":218.73345805106825}]
[null,{"$f":"'Summary Calculations'!AK100","v":"CAE"},{"$f":"'Summary Calculations'!AL100","v":"CA"},{"$f":"'Summary Calculations'!AM100","v":"Test 3"},{"$f":"'Summary Calculations'!AN100","v":"Outpatient"},{"$f":"'Summary Calculations'!AO100","v":"45-54"},{"$f":"'Summary Calculations'!AP100","v":300},{"$f":"'Summary Calculations'!AQ100","v":297.66593624161072},{"$f":"'Summary Calculations'!AR100","v":295.33937248322144},{"$f":"'Summary Calculations'!AS100","v":291.69293120805366},{"$f":"'Summary Calculations'!AT100","v":288.00174832214765},{"$f":"'Summary Calculations'!AU100","v":284.26582382550333}]
[null,{"$f":"'Summary Calculations'!AK101","v":"CAF"},{"$f":"'Summary Calculations'!AL101","v":"CA"},{"$f":"'Summary Calculations'!AM101","v":"Test 3"},{"$f":"'Summary Calculations'!AN101","v":"Outpatient"},{"$f":"'Summary Calculations'!AO101","v":"55-64"},{"$f":"'Summary Calculations'!AP101","v":320},{"$f":"'Summary Calculations'!AQ101","v":326.63133012226746},{"$f":"'Summary Calculations'!AR101","v":333.27066024453489},{"$f":"'Summary Calculations'!AS101","v":343.65646950722481},{"$f":"'Summary Calculations'!AT101","v":354.13712634308996},{"$f":"'Summary Calculations'!AU101","v":364.71263075213034}]
[null,{"$f":"'Summary Calculations'!AK102","v":"CAG"},{"$f":"'Summary Calculations'!AL102","v":"CA"},{"$f":"'Summary Calculations'!AM102","v":"Test 3"},{"$f":"'Summary Calculations'!AN102","v":"Outpatient"},{"$f":"'Summary Calculations'!AO102","v":"65-74"},{"$f":"'Summary Calculations'!AP102","v":340},{"$f":"'Summary Calculations'!AQ102","v":348.95213967611335},{"$f":"'Summary Calculations'!AR102","v":357.91277935222678},{"$f":"'Summary Calculations'!AS102","v":371.94751619433202},{"$f":"'Summary Calculations'!AT102","v":386.11720242914981},{"$f":"'Summary Calculations'!AU102","v":400.42183805668014}]
[null,{"$f":"'Summary Calculations'!AK103","v":"CAH"},{"$f":"'Summary Calculations'!AL103","v":"CA"},{"$f":"'Summary Calculations'!AM103","v":"Test 3"},{"$f":"'Summary Calculations'!AN103","v":"Outpatient"},{"$f":"'Summary Calculations'!AO103","v":"75-84"},{"$f":"'Summary Calculations'!AP103","v":360},{"$f":"'Summary Calculations'!AQ103","v":363.19408353929805},{"$f":"'Summary Calculations'!AR103","v":366.39716707859611},{"$f":"'Summary Calculations'!AS103","v":371.40939965397922},{"$f":"'Summary Calculations'!AT103","v":376.48094859120118},{"$f":"'Summary Calculations'!AU103","v":381.61181389026194}]
[null,{"$f":"'Summary Calculations'!AK104","v":"CAI"},{"$f":"'Summary Calculations'!AL104","v":"CA"},{"$f":"'Summary Calculations'!AM104","v":"Test 3"},{"$f":"'Summary Calculations'!AN104","v":"Outpatient"},{"$f":"'Summary Calculations'!AO104","v":"85+"},{"$f":"'Summary Calculations'!AP104","v":380},{"$f":"'Summary Calculations'!AQ104","v":364.34783948608987},{"$f":"'Summary Calculations'!AR104","v":348.70517897217974},{"$f":"'Summary Calculations'!AS104","v":324.23198429719133},{"$f":"'Summary Calculations'!AT104","v":299.53171874377523},{"$f":"'Summary Calculations'!AU104","v":274.57915221432836}]
[null,{"$f":"'Summary Calculations'!AK105","v":"CBA"},{"$f":"'Summary Calculations'!AL105","v":"CB"},{"$f":"'Summary Calculations'!AM105","v":"Test 3"},{"$f":"'Summary Calculations'!AN105","v":"Elective"},{"$f":"'Summary Calculations'!AO105","v":"0-18"},{"$f":"'Summary Calculations'!AP105","v":250},{"$f":"'Summary Calculations'!AQ105","v":252.79826620885916},{"$f":"'Summary Calculations'!AR105","v":255.60278241771837},{"$f":"'Summary Calculations'!AS105","v":259.99514971541697},{"$f":"'Summary Calculations'!AT105","v":264.42875989853997},{"$f":"'Summary Calculations'!AU105","v":268.90361296708738}]
[null,{"$f":"'Summary Calculations'!AK106","v":"CBB"},{"$f":"'Summary Calculations'!AL106","v":"CB"},{"$f":"'Summary Calculations'!AM106","v":"Test 3"},{"$f":"'Summary Calculations'!AN106","v":"Elective"},{"$f":"'Summary Calculations'!AO106","v":"19-24"},{"$f":"'Summary Calculations'!AP106","v":270},{"$f":"'Summary Calculations'!AQ106","v":274.12076395812562},{"$f":"'Summary Calculations'!AR106","v":278.2482779162512},{"$f":"'Summary Calculations'!AS106","v":284.70873454636086},{"$f":"'Summary Calculations'!AT106","v":291.23648759970087},{"$f":"'Summary Calculations'!AU106","v":297.83153707627116}]
[null,{"$f":"'Summary Calculations'!AK107","v":"CBC"},{"$f":"'Summary Calculations'!AL107","v":"CB"},{"$f":"'Summary Calculations'!AM107","v":"Test 3"},{"$f":"'Summary Calculations'!AN107","v":"Elective"},{"$f":"'Summary Calculations'!AO107","v":"25-34"},{"$f":"'Summary Calculations'!AP107","v":290},{"$f":"'Summary Calculations'!AQ107","v":292.78855776263293},{"$f":"'Summary Calculations'!AR107","v":295.58436552526592},{"$f":"'Summary Calculations'!AS107","v":299.97089149767288},{"$f":"'Summary Calculations'!AT107","v":304.40562105219414},{"$f":"'Summary Calculations'!AU107","v":308.88855418882974}]
[null,{"$f":"'Summary Calculations'!AK108","v":"CBD"},{"$f":"'Summary Calculations'!AL108","v":"CB"},{"$f":"'Summary Calculations'!AM108","v":"Test 3"},{"$f":"'Summary Calculations'!AN108","v":"Elective"},{"$f":"'Summary Calculations'!AO108","v":"35-44"},{"$f":"'Summary Calculations'!AP108","v":310},{"$f":"'Summary Calculations'!AQ108","v":299.93071341100273},{"$f":"'Summary Calculations'!AR108","v":289.8691768220055},{"$f":"'Summary Calculations'!AS108","v":274.1307182126107},{"$f":"'Summary Calculations'!AT108","v":258.23072117174121},{"$f":"'Summary Calculations'!AU108","v":242.16918569939696}]
[null,{"$f":"'Summary Calculations'!AK109","v":"CBE"},{"$f":"'Summary Calculations'!AL109","v":"CB"},{"$f":"'Summary Calculations'!AM109","v":"Test 3"},{"$f":"'Summary Calculations'!AN109","v":"Elective"},{"$f":"'Summary Calculations'!AO109","v":"45-54"},{"$f":"'Summary Calculations'!AP109","v":330},{"$f":"'Summary Calculations'!AQ109","v":327.43252986577176},{"$f":"'Summary Calculations'!AR109","v":324.8733097315436},{"$f":"'Summary Calculations'!AS109","v":320.86222432885904},{"$f":"'Summary Calculations'!AT109","v":316.80192315436233},{"$f":"'Summary Calculations'!AU109","v":312.69240620805363}]
[null,{"$f":"'Summary Calculations'!AK110","v":"CBF"},{"$f":"'Summary Calculations'!AL110","v":"CB"},{"$f":"'Summary Calculations'!AM110","v":"Test 3"},{"$f":"'Summary Calculations'!AN110","v":"Elective"},{"$f":"'Summary Calculations'!AO110","v":"55-64"},{"$f":"'Summary Calculations'!AP110","v":350},{"$f":"'Summary Calculations'!AQ110","v":357.25301732123006},{"$f":"'Summary Calculations'!AR110","v":364.51478464246014},{"$f":"'Summary Calculations'!AS110","v":375.87426352352713},{"$f":"'Summary Calculations'!AT110","v":387.33748193775472},{"$f":"'Summary Calculations'!AU110","v":398.90443988514261}]
[null,{"$f":"'Summary Calculations'!AK111","v":"CBG"},{"$f":"'Summary Calculations'!AL111","v":"CB"},{"$f":"'Summary Calculations'!AM111","v":"Test 3"},{"$f":"'Summary Calculations'!AN111","v":"Elective"},{"$f":"'Summary Calculations'!AO111","v":"65-74"},{"$f":"'Summary Calculations'!AP111","v":370},{"$f":"'Summary Calculations'!AQ111","v":379.74203435341752},{"$f":"'Summary Calculations'!AR111","v":389.49331870683494},{"$f":"'Summary Calculations'!AS111","v":404.76641468206714},{"$f":"'Summary Calculations'!AT111","v":420.18636734936888},{"$f":"'Summary Calculations'!AU111","v":435.75317670874017}]
[null,{"$f":"'Summary Calculations'!AK112","v":"CBH"},{"$f":"'Summary Calculations'!AL112","v":"CB"},{"$f":"'Summary Calculations'!AM112","v":"Test 3"},{"$f":"'Summary Calculations'!AN112","v":"Elective"},{"$f":"'Summary Calculations'!AO112","v":"75-84"},{"$f":"'Summary Calculations'!AP112","v":390},{"$f":"'Summary Calculations'!AQ112","v":393.46025716757293},{"$f":"'Summary Calculations'!AR112","v":396.93026433514581},{"$f":"'Summary Calculations'!AS112","v":402.36018295847754},{"$f":"'Summary Calculations'!AT112","v":407.85436097380136},{"$f":"'Summary Calculations'!AU112","v":413.41279838111723}]
[null,{"$f":"'Summary Calculations'!AK113","v":"CBI"},{"$f":"'Summary Calculations'!AL113","v":"CB"},{"$f":"'Summary Calculations'!AM113","v":"Test 3"},{"$f":"'Summary Calculations'!AN113","v":"Elective"},{"$f":"'Summary Calculations'!AO113","v":"85+"},{"$f":"'Summary Calculations'!AP113","v":410},{"$f":"'Summary Calculations'!AQ113","v":393.11214260341268},{"$f":"'Summary Calculations'!AR113","v":376.23453520682546},{"$f":"'Summary Calculations'!AS113","v":349.82924621539064},{"$f":"'Summary Calculations'!AT113","v":323.17895969723116},{"$f":"'Summary Calculations'!AU113","v":296.25645370493316}]
[null,{"$f":"'Summary Calculations'!AK114","v":"CCA"},{"$f":"'Summary Calculations'!AL114","v":"CC"},{"$f":"'Summary Calculations'!AM114","v":"Test 3"},{"$f":"'Summary Calculations'!AN114","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO114","v":"0-18"},{"$f":"'Summary Calculations'!AP114","v":290},{"$f":"'Summary Calculations'!AQ114","v":293.2459888022766},{"$f":"'Summary Calculations'!AR114","v":296.49922760455325},{"$f":"'Summary Calculations'!AS114","v":301.59437366988362},{"$f":"'Summary Calculations'!AT114","v":306.73736148230631},{"$f":"'Summary Calculations'!AU114","v":311.92819104182132}]
[null,{"$f":"'Summary Calculations'!AK115","v":"CCB"},{"$f":"'Summary Calculations'!AL115","v":"CC"},{"$f":"'Summary Calculations'!AM115","v":"Test 3"},{"$f":"'Summary Calculations'!AN115","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO115","v":"19-24"},{"$f":"'Summary Calculations'!AP115","v":310},{"$f":"'Summary Calculations'!AQ115","v":314.73124750747758},{"$f":"'Summary Calculations'!AR115","v":319.47024501495514},{"$f":"'Summary Calculations'!AS115","v":326.88780633100697},{"$f":"'Summary Calculations'!AT115","v":334.38263391076777},{"$f":"'Summary Calculations'!AU115","v":341.95472775423735}]
[null,{"$f":"'Summary Calculations'!AK116","v":"CCC"},{"$f":"'Summary Calculations'!AL116","v":"CC"},{"$f":"'Summary Calculations'!AM116","v":"Test 3"},{"$f":"'Summary Calculations'!AN116","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO116","v":"25-34"},{"$f":"'Summary Calculations'!AP116","v":330},{"$f":"'Summary Calculations'!AQ116","v":333.17318641954785},{"$f":"'Summary Calculations'!AR116","v":336.35462283909573},{"$f":"'Summary Calculations'!AS116","v":341.34618687666222},{"$f":"'Summary Calculations'!AT116","v":346.39260326628988},{"$f":"'Summary Calculations'!AU116","v":351.49387200797872}]
[null,{"$f":"'Summary Calculations'!AK117","v":"CCD"},{"$f":"'Summary Calculations'!AL117","v":"CC"},{"$f":"'Summary Calculations'!AM117","v":"Test 3"},{"$f":"'Summary Calculations'!AN117","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO117","v":"35-44"},{"$f":"'Summary Calculations'!AP117","v":350},{"$f":"'Summary Calculations'!AQ117","v":338.63145062532567},{"$f":"'Summary Calculations'!AR117","v":327.27165125065136},{"$f":"'Summary Calculations'!AS117","v":309.50242378843149},{"$f":"'Summary Calculations'!AT117","v":291.5508142261595},{"$f":"'Summary Calculations'!AU117","v":273.41682256383535}]
[null,{"$f":"'Summary Calculations'!AK118","v":"CCE"},{"$f":"'Summary Calculations'!AL118","v":"CC"},{"$f":"'Summary Calculations'!AM118","v":"Test 3"},{"$f":"'Summary Calculations'!AN118","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO118","v":"45-54"},{"$f":"'Summary Calculations'!AP118","v":370},{"$f":"'Summary Calculations'!AQ118","v":367.12132136465317},{"$f":"'Summary Calculations'!AR118","v":364.25189272930646},{"$f":"'Summary Calculations'!AS118","v":359.75461515659953},{"$f":"'Summary Calculations'!AT118","v":355.20215626398215},{"$f":"'Summary Calculations'!AU118","v":350.59451605145415}]
[null,{"$f":"'Summary Calculations'!AK119","v":"CCF"},{"$f":"'Summary Calculations'!AL119","v":"CC"},{"$f":"'Summary Calculations'!AM119","v":"Test 3"},{"$f":"'Summary Calculations'!AN119","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO119","v":"55-64"},{"$f":"'Summary Calculations'!AP119","v":390},{"$f":"'Summary Calculations'!AQ119","v":398.08193358651346},{"$f":"'Summary Calculations'!AR119","v":406.17361717302697},{"$f":"'Summary Calculations'!AS119","v":418.83132221193023},{"$f":"'Summary Calculations'!AT119","v":431.60462273064093},{"$f":"'Summary Calculations'!AU119","v":444.49351872915889}]
[null,{"$f":"'Summary Calculations'!AK120","v":"CCG"},{"$f":"'Summary Calculations'!AL120","v":"CC"},{"$f":"'Summary Calculations'!AM120","v":"Test 3"},{"$f":"'Summary Calculations'!AN120","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO120","v":"65-74"},{"$f":"'Summary Calculations'!AP120","v":410},{"$f":"'Summary Calculations'!AQ120","v":420.79522725648968},{"$f":"'Summary Calculations'!AR120","v":431.60070451297923},{"$f":"'Summary Calculations'!AS120","v":448.52494599904736},{"$f":"'Summary Calculations'!AT120","v":465.61192057632769},{"$f":"'Summary Calculations'!AU120","v":482.86162824482017}]
[null,{"$f":"'Summary Calculations'!AK121","v":"CCH"},{"$f":"'Summary Calculations'!AL121","v":"CC"},{"$f":"'Summary Calculations'!AM121","v":"Test 3"},{"$f":"'Summary Calculations'!AN121","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO121","v":"75-84"},{"$f":"'Summary Calculations'!AP121","v":430},{"$f":"'Summary Calculations'!AQ121","v":433.81515533860602},{"$f":"'Summary Calculations'!AR121","v":437.64106067721201},{"$f":"'Summary Calculations'!AS121","v":443.62789403114181},{"$f":"'Summary Calculations'!AT121","v":449.68557748393482},{"$f":"'Summary Calculations'!AU121","v":455.81411103559071}]
[null,{"$f":"'Summary Calculations'!AK122","v":"CCI"},{"$f":"'Summary Calculations'!AL122","v":"CC"},{"$f":"'Summary Calculations'!AM122","v":"Test 3"},{"$f":"'Summary Calculations'!AN122","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO122","v":"85+"},{"$f":"'Summary Calculations'!AP122","v":450},{"$f":"'Summary Calculations'!AQ122","v":431.46454675984324},{"$f":"'Summary Calculations'!AR122","v":412.94034351968651},{"$f":"'Summary Calculations'!AS122","v":383.95892877298979},{"$f":"'Summary Calculations'!AT122","v":354.70861430183919},{"$f":"'Summary Calculations'!AU122","v":325.15952235907309}]
[null,{"$f":"'Summary Calculations'!AK123","v":"CDA"},{"$f":"'Summary Calculations'!AL123","v":"CD"},{"$f":"'Summary Calculations'!AM123","v":"Test 3"},{"$f":"'Summary Calculations'!AN123","v":"A&E"},{"$f":"'Summary Calculations'!AO123","v":"0-18"},{"$f":"'Summary Calculations'!AP123","v":300},{"$f":"'Summary Calculations'!AQ123","v":303.35791945063102},{"$f":"'Summary Calculations'!AR123","v":306.72333890126208},{"$f":"'Summary Calculations'!AS123","v":311.99417965850034},{"$f":"'Summary Calculations'!AT123","v":317.31451187824791},{"$f":"'Summary Calculations'!AU123","v":322.68433556050479}]
[null,{"$f":"'Summary Calculations'!AK124","v":"CDB"},{"$f":"'Summary Calculations'!AL124","v":"CD"},{"$f":"'Summary Calculations'!AM124","v":"Test 3"},{"$f":"'Summary Calculations'!AN124","v":"A&E"},{"$f":"'Summary Calculations'!AO124","v":"19-24"},{"$f":"'Summary Calculations'!AP124","v":320},{"$f":"'Summary Calculations'!AQ124","v":324.88386839481552},{"$f":"'Summary Calculations'!AR124","v":329.77573678963114},{"$f":"'Summary Calculations'!AS124","v":337.4325742771685},{"$f":"'Summary Calculations'!AT124","v":345.16917048853441},{"$f":"'Summary Calculations'!AU124","v":352.98552542372886}]
[null,{"$f":"'Summary Calculations'!AK125","v":"CDC"},{"$f":"'Summary Calculations'!AL125","v":"CD"},{"$f":"'Summary Calculations'!AM125","v":"Test 3"},{"$f":"'Summary Calculations'!AN125","v":"A&E"},{"$f":"'Summary Calculations'!AO125","v":"25-34"},{"$f":"'Summary Calculations'!AP125","v":340},{"$f":"'Summary Calculations'!AQ125","v":343.26934358377662},{"$f":"'Summary Calculations'!AR125","v":346.5471871675532},{"$f":"'Summary Calculations'!AS125","v":351.69001072140958},{"$f":"'Summary Calculations'!AT125","v":356.88934881981385},{"$f":"'Summary Calculations'!AU125","v":362.14520146276601}]
[null,{"$f":"'Summary Calculations'!AK126","v":"CDD"},{"$f":"'Summary Calculations'!AL126","v":"CD"},{"$f":"'Summary Calculations'!AM126","v":"Test 3"},{"$f":"'Summary Calculations'!AN126","v":"A&E"},{"$f":"'Summary Calculations'!AO126","v":"35-44"},{"$f":"'Summary Calculations'!AP126","v":360},{"$f":"'Summary Calculations'!AQ126","v":348.30663492890636},{"$f":"'Summary Calculations'!AR126","v":336.6222698578128},{"$f":"'Summary Calculations'!AS126","v":318.3453501823866},{"$f":"'Summary Calculations'!AT126","v":299.88083748976396},{"$f":"'Summary Calculations'!AU126","v":281.22873177994484}]
[null,{"$f":"'Summary Calculations'!AK127","v":"CDE"},{"$f":"'Summary Calculations'!AL127","v":"CD"},{"$f":"'Summary Calculations'!AM127","v":"Test 3"},{"$f":"'Summary Calculations'!AN127","v":"A&E"},{"$f":"'Summary Calculations'!AO127","v":"45-54"},{"$f":"'Summary Calculations'!AP127","v":380},{"$f":"'Summary Calculations'!AQ127","v":377.04351923937355},{"$f":"'Summary Calculations'!AR127","v":374.09653847874716},{"$f":"'Summary Calculations'!AS127","v":369.47771286353458},{"$f":"'Summary Calculations'!AT127","v":364.80221454138695},{"$f":"'Summary Calculations'!AU127","v":360.07004351230415}]
[null,{"$f":"'Summary Calculations'!AK128","v":"CDF"},{"$f":"'Summary Calculations'!AL128","v":"CD"},{"$f":"'Summary Calculations'!AM128","v":"Test 3"},{"$f":"'Summary Calculations'!AN128","v":"A&E"},{"$f":"'Summary Calculations'!AO128","v":"55-64"},{"$f":"'Summary Calculations'!AP128","v":400},{"$f":"'Summary Calculations'!AQ128","v":408.28916265283431},{"$f":"'Summary Calculations'!AR128","v":416.58832530566872},{"$f":"'Summary Calculations'!AS128","v":429.57058688403106},{"$f":"'Summary Calculations'!AT128","v":442.67140792886249},{"$f":"'Summary Calculations'!AU128","v":455.89078844016302}]
[null,{"$f":"'Summary Calculations'!AK129","v":"CDG"},{"$f":"'Summary Calculations'!AL129","v":"CD"},{"$f":"'Summary Calculations'!AM129","v":"Test 3"},{"$f":"'Summary Calculations'!AN129","v":"A&E"},{"$f":"'Summary Calculations'!AO129","v":"65-74"},{"$f":"'Summary Calculations'!AP129","v":420},{"$f":"'Summary Calculations'!AQ129","v":431.05852548225766},{"$f":"'Summary Calculations'!AR129","v":442.12755096451536},{"$f":"'Summary Calculations'!AS129","v":459.46457882829242},{"$f":"'Summary Calculations'!AT129","v":476.96830888306738},{"$f":"'Summary Calculations'!AU129","v":494.63874112884019}]
[null,{"$f":"'Summary Calculations'!AK130","v":"CDH"},{"$f":"'Summary Calculations'!AL130","v":"CD"},{"$f":"'Summary Calculations'!AM130","v":"Test 3"},{"$f":"'Summary Calculations'!AN130","v":"A&E"},{"$f":"'Summary Calculations'!AO130","v":"75-84"},{"$f":"'Summary Calculations'!AP130","v":440},{"$f":"'Summary Calculations'!AQ130","v":443.90387988136428},{"$f":"'Summary Calculations'!AR130","v":447.81875976272863},{"$f":"'Summary Calculations'!AS130","v":453.94482179930799},{"$f":"'Summary Calculations'!AT130","v":460.14338161146821},{"$f":"'Summary Calculations'!AU130","v":466.4144391992092}]
[null,{"$f":"'Summary Calculations'!AK131","v":"CDI"},{"$f":"'Summary Calculations'!AL131","v":"CD"},{"$f":"'Summary Calculations'!AM131","v":"Test 3"},{"$f":"'Summary Calculations'!AN131","v":"A&E"},{"$f":"'Summary Calculations'!AO131","v":"85+"},{"$f":"'Summary Calculations'!AP131","v":460},{"$f":"'Summary Calculations'!AQ131","v":441.05264779895094},{"$f":"'Summary Calculations'!AR131","v":422.11679559790178},{"$f":"'Summary Calculations'!AS131","v":392.49134941238952},{"$f":"'Summary Calculations'!AT131","v":362.59102795299111},{"$f":"'Summary Calculations'!AU131","v":332.38528952260793}]
[null,{"$f":"'Summary Calculations'!AK132","v":"CEA"},{"$f":"'Summary Calculations'!AL132","v":"CE"},{"$f":"'Summary Calculations'!AM132","v":"Test 3"},{"$f":"'Summary Calculations'!AN132","v":"Community"},{"$f":"'Summary Calculations'!AO132","v":"0-18"},{"$f":"'Summary Calculations'!AP132","v":320},{"$f":"'Summary Calculations'!AQ132","v":323.58178074733968},{"$f":"'Summary Calculations'!AR132","v":327.17156149467945},{"$f":"'Summary Calculations'!AS132","v":332.79379163573373},{"$f":"'Summary Calculations'!AT132","v":338.46881267013106},{"$f":"'Summary Calculations'!AU132","v":344.19662459787173}]
[null,{"$f":"'Summary Calculations'!AK133","v":"CEB"},{"$f":"'Summary Calculations'!AL133","v":"CE"},{"$f":"'Summary Calculations'!AM133","v":"Test 3"},{"$f":"'Summary Calculations'!AN133","v":"Community"},{"$f":"'Summary Calculations'!AO133","v":"19-24"},{"$f":"'Summary Calculations'!AP133","v":340},{"$f":"'Summary Calculations'!AQ133","v":345.18911016949153},{"$f":"'Summary Calculations'!AR133","v":350.38672033898308},{"$f":"'Summary Calculations'!AS133","v":358.52211016949155},{"$f":"'Summary Calculations'!AT133","v":366.74224364406786},{"$f":"'Summary Calculations'!AU133","v":375.04712076271198}]
[null,{"$f":"'Summary Calculations'!AK134","v":"CEC"},{"$f":"'Summary Calculations'!AL134","v":"CE"},{"$f":"'Summary Calculations'!AM134","v":"Test 3"},{"$f":"'Summary Calculations'!AN134","v":"Community"},{"$f":"'Summary Calculations'!AO134","v":"25-34"},{"$f":"'Summary Calculations'!AP134","v":360},{"$f":"'Summary Calculations'!AQ134","v":363.46165791223405},{"$f":"'Summary Calculations'!AR134","v":366.93231582446805},{"$f":"'Summary Calculations'!AS134","v":372.3776584109043},{"$f":"'Summary Calculations'!AT134","v":377.88283992686172},{"$f":"'Summary Calculations'!AU134","v":383.44786037234047}]
[null,{"$f":"'Summary Calculations'!AK135","v":"CED"},{"$f":"'Summary Calculations'!AL135","v":"CE"},{"$f":"'Summary Calculations'!AM135","v":"Test 3"},{"$f":"'Summary Calculations'!AN135","v":"Community"},{"$f":"'Summary Calculations'!AO135","v":"35-44"},{"$f":"'Summary Calculations'!AP135","v":380},{"$f":"'Summary Calculations'!AQ135","v":367.65700353606786},{"$f":"'Summary Calculations'!AR135","v":355.32350707213573},{"$f":"'Summary Calculations'!AS135","v":336.03120297029699},{"$f":"'Summary Calculations'!AT135","v":316.54088401697311},{"$f":"'Summary Calculations'!AU135","v":296.85255021216398}]
[null,{"$f":"'Summary Calculations'!AK136","v":"CEE"},{"$f":"'Summary Calculations'!AL136","v":"CE"},{"$f":"'Summary Calculations'!AM136","v":"Test 3"},{"$f":"'Summary Calculations'!AN136","v":"Community"},{"$f":"'Summary Calculations'!AO136","v":"45-54"},{"$f":"'Summary Calculations'!AP136","v":400},{"$f":"'Summary Calculations'!AQ136","v":396.8879149888142},{"$f":"'Summary Calculations'!AR136","v":393.78582997762857},{"$f":"'Summary Calculations'!AS136","v":388.92390827740485},{"$f":"'Summary Calculations'!AT136","v":384.00233109619677},{"$f":"'Summary Calculations'!AU136","v":379.02109843400439}]
[null,{"$f":"'Summary Calculations'!AK137","v":"CEF"},{"$f":"'Summary Calculations'!AL137","v":"CE"},{"$f":"'Summary Calculations'!AM137","v":"Test 3"},{"$f":"'Summary Calculations'!AN137","v":"Community"},{"$f":"'Summary Calculations'!AO137","v":"55-64"},{"$f":"'Summary Calculations'!AP137","v":420},{"$f":"'Summary Calculations'!AQ137","v":428.70362078547606},{"$f":"'Summary Calculations'!AR137","v":437.41774157095216},{"$f":"'Summary Calculations'!AS137","v":451.04911622823255},{"$f":"'Summary Calculations'!AT137","v":464.80497832530557},{"$f":"'Summary Calculations'!AU137","v":478.68532786217105}]
[null,{"$f":"'Summary Calculations'!AK138","v":"CEG"},{"$f":"'Summary Calculations'!AL138","v":"CE"},{"$f":"'Summary Calculations'!AM138","v":"Test 3"},{"$f":"'Summary Calculations'!AN138","v":"Community"},{"$f":"'Summary Calculations'!AO138","v":"65-74"},{"$f":"'Summary Calculations'!AP138","v":440},{"$f":"'Summary Calculations'!AQ138","v":451.58512193379374},{"$f":"'Summary Calculations'!AR138","v":463.18124386758751},{"$f":"'Summary Calculations'!AS138","v":481.34384448678259},{"$f":"'Summary Calculations'!AT138","v":499.68108549654681},{"$f":"'Summary Calculations'!AU138","v":518.19296689688031}]
[null,{"$f":"'Summary Calculations'!AK139","v":"CEH"},{"$f":"'Summary Calculations'!AL139","v":"CE"},{"$f":"'Summary Calculations'!AM139","v":"Test 3"},{"$f":"'Summary Calculations'!AN139","v":"Community"},{"$f":"'Summary Calculations'!AO139","v":"75-84"},{"$f":"'Summary Calculations'!AP139","v":460},{"$f":"'Summary Calculations'!AQ139","v":464.08132896688085},{"$f":"'Summary Calculations'!AR139","v":468.17415793376182},{"$f":"'Summary Calculations'!AS139","v":474.57867733564018},{"$f":"'Summary Calculations'!AT139","v":481.05898986653489},{"$f":"'Summary Calculations'!AU139","v":487.61509552644588}]
[null,{"$f":"'Summary Calculations'!AK140","v":"CEI"},{"$f":"'Summary Calculations'!AL140","v":"CE"},{"$f":"'Summary Calculations'!AM140","v":"Test 3"},{"$f":"'Summary Calculations'!AN140","v":"Community"},{"$f":"'Summary Calculations'!AO140","v":"85+"},{"$f":"'Summary Calculations'!AP140","v":480},{"$f":"'Summary Calculations'!AQ140","v":460.22884987716617},{"$f":"'Summary Calculations'!AR140","v":440.46969975433234},{"$f":"'Summary Calculations'!AS140","v":409.55619069118904},{"$f":"'Summary Calculations'!AT140","v":378.35585525529501},{"$f":"'Summary Calculations'!AU140","v":346.83682384967784}]
[null,{"$f":"'Summary Calculations'!AK141","v":"DAA"},{"$f":"'Summary Calculations'!AL141","v":"DA"},{"$f":"'Summary Calculations'!AM141","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN141","v":"Outpatient"},{"$f":"'Summary Calculations'!AO141","v":"0-18"},{"$f":"'Summary Calculations'!AP141","v":270},{"$f":"'Summary Calculations'!AQ141","v":239.10234229609489},{"$f":"'Summary Calculations'!AR141","v":239.45597430121347},{"$f":"'Summary Calculations'!AS141","v":281.64303761637643},{"$f":"'Summary Calculations'!AT141","v":286.476572694271},{"$f":"'Summary Calculations'!AU141","v":291.37171511355365}]
[null,{"$f":"'Summary Calculations'!AK142","v":"DAB"},{"$f":"'Summary Calculations'!AL142","v":"DA"},{"$f":"'Summary Calculations'!AM142","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN142","v":"Outpatient"},{"$f":"'Summary Calculations'!AO142","v":"19-24"},{"$f":"'Summary Calculations'!AP142","v":290},{"$f":"'Summary Calculations'!AQ142","v":257.84704062919093},{"$f":"'Summary Calculations'!AR142","v":259.24062703666033},{"$f":"'Summary Calculations'!AS142","v":306.7220815125321},{"$f":"'Summary Calculations'!AT142","v":313.7882570993994},{"$f":"'Summary Calculations'!AU142","v":320.94596060876228}]
[null,{"$f":"'Summary Calculations'!AK143","v":"DAC"},{"$f":"'Summary Calculations'!AL143","v":"DA"},{"$f":"'Summary Calculations'!AM143","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN143","v":"Outpatient"},{"$f":"'Summary Calculations'!AO143","v":"25-34"},{"$f":"'Summary Calculations'!AP143","v":310},{"$f":"'Summary Calculations'!AQ143","v":274.09668327827399},{"$f":"'Summary Calculations'!AR143","v":274.08262134674555},{"$f":"'Summary Calculations'!AS143","v":321.62724286557659},{"$f":"'Summary Calculations'!AT143","v":326.41719779797984},{"$f":"'Summary Calculations'!AU143","v":331.27793420358677}]
[null,{"$f":"'Summary Calculations'!AK144","v":"DAD"},{"$f":"'Summary Calculations'!AL144","v":"DA"},{"$f":"'Summary Calculations'!AM144","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN144","v":"Outpatient"},{"$f":"'Summary Calculations'!AO144","v":"35-44"},{"$f":"'Summary Calculations'!AP144","v":330},{"$f":"'Summary Calculations'!AQ144","v":279.61416629067099},{"$f":"'Summary Calculations'!AR144","v":267.6644090848979},{"$f":"'Summary Calculations'!AS144","v":292.6981436118898},{"$f":"'Summary Calculations'!AT144","v":275.75082641564092},{"$f":"'Summary Calculations'!AU144","v":258.6414491757148}]
[null,{"$f":"'Summary Calculations'!AK145","v":"DAE"},{"$f":"'Summary Calculations'!AL145","v":"DA"},{"$f":"'Summary Calculations'!AM145","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN145","v":"Outpatient"},{"$f":"'Summary Calculations'!AO145","v":"45-54"},{"$f":"'Summary Calculations'!AP145","v":350},{"$f":"'Summary Calculations'!AQ145","v":304.13185589981396},{"$f":"'Summary Calculations'!AR145","v":298.88524905773687},{"$f":"'Summary Calculations'!AS145","v":341.33648535680584},{"$f":"'Summary Calculations'!AT145","v":337.05329903481885},{"$f":"'Summary Calculations'!AU145","v":332.73496185511726}]
[null,{"$f":"'Summary Calculations'!AK146","v":"DAF"},{"$f":"'Summary Calculations'!AL146","v":"DA"},{"$f":"'Summary Calculations'!AM146","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN146","v":"Outpatient"},{"$f":"'Summary Calculations'!AO146","v":"55-64"},{"$f":"'Summary Calculations'!AP146","v":370},{"$f":"'Summary Calculations'!AQ146","v":330.74673769155243},{"$f":"'Summary Calculations'!AR146","v":334.26058733589474},{"$f":"'Summary Calculations'!AS146","v":398.55318850681812},{"$f":"'Summary Calculations'!AT146","v":410.75217629023473},{"$f":"'Summary Calculations'!AU146","v":423.08686960425098}]
[null,{"$f":"'Summary Calculations'!AK147","v":"DAG"},{"$f":"'Summary Calculations'!AL147","v":"DA"},{"$f":"'Summary Calculations'!AM147","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN147","v":"Outpatient"},{"$f":"'Summary Calculations'!AO147","v":"65-74"},{"$f":"'Summary Calculations'!AP147","v":390},{"$f":"'Summary Calculations'!AQ147","v":350.53996556071615},{"$f":"'Summary Calculations'!AR147","v":356.12235737934071},{"$f":"'Summary Calculations'!AS147","v":427.93456926573879},{"$f":"'Summary Calculations'!AT147","v":444.2848553585734},{"$f":"'Summary Calculations'!AU147","v":460.81906913609066}]
[null,{"$f":"'Summary Calculations'!AK148","v":"DAH"},{"$f":"'Summary Calculations'!AL148","v":"DA"},{"$f":"'Summary Calculations'!AM148","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN148","v":"Outpatient"},{"$f":"'Summary Calculations'!AO148","v":"75-84"},{"$f":"'Summary Calculations'!AP148","v":410},{"$f":"'Summary Calculations'!AQ148","v":362.2480907708873},{"$f":"'Summary Calculations'!AR148","v":361.96769098273563},{"$f":"'Summary Calculations'!AS148","v":424.27189587566625},{"$f":"'Summary Calculations'!AT148","v":430.11147426585904},{"$f":"'Summary Calculations'!AU148","v":436.04384896202282}]
[null,{"$f":"'Summary Calculations'!AK149","v":"DAI"},{"$f":"'Summary Calculations'!AL149","v":"DA"},{"$f":"'Summary Calculations'!AM149","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN149","v":"Outpatient"},{"$f":"'Summary Calculations'!AO149","v":"85+"},{"$f":"'Summary Calculations'!AP149","v":430},{"$f":"'Summary Calculations'!AQ149","v":361.06637148941928},{"$f":"'Summary Calculations'!AR149","v":342.27848486165772},{"$f":"'Summary Calculations'!AS149","v":368.00246793228206},{"$f":"'Summary Calculations'!AT149","v":340.00425025523947},{"$f":"'Summary Calculations'!AU149","v":311.73058619557861}]
[null,{"$f":"'Summary Calculations'!AK150","v":"DBA"},{"$f":"'Summary Calculations'!AL150","v":"DB"},{"$f":"'Summary Calculations'!AM150","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN150","v":"Elective"},{"$f":"'Summary Calculations'!AO150","v":"0-18"},{"$f":"'Summary Calculations'!AP150","v":300},{"$f":"'Summary Calculations'!AQ150","v":273.96183600271883},{"$f":"'Summary Calculations'!AR150","v":307.58635106128907},{"$f":"'Summary Calculations'!AS150","v":312.93670846264041},{"$f":"'Summary Calculations'!AT150","v":318.30730299363449},{"$f":"'Summary Calculations'!AU150","v":323.7463501261708}]
[null,{"$f":"'Summary Calculations'!AK151","v":"DBB"},{"$f":"'Summary Calculations'!AL151","v":"DB"},{"$f":"'Summary Calculations'!AM151","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN151","v":"Elective"},{"$f":"'Summary Calculations'!AO151","v":"19-24"},{"$f":"'Summary Calculations'!AP151","v":320},{"$f":"'Summary Calculations'!AQ151","v":293.40187074824098},{"$f":"'Summary Calculations'!AR151","v":330.70361033179717},{"$f":"'Summary Calculations'!AS151","v":338.45195201382847},{"$f":"'Summary Calculations'!AT151","v":346.2491112820959},{"$f":"'Summary Calculations'!AU151","v":354.1472668786343}]
[null,{"$f":"'Summary Calculations'!AK152","v":"DBC"},{"$f":"'Summary Calculations'!AL152","v":"DB"},{"$f":"'Summary Calculations'!AM152","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN152","v":"Elective"},{"$f":"'Summary Calculations'!AO152","v":"25-34"},{"$f":"'Summary Calculations'!AP152","v":340},{"$f":"'Summary Calculations'!AQ152","v":310.00575090298315},{"$f":"'Summary Calculations'!AR152","v":347.52224970312704},{"$f":"'Summary Calculations'!AS152","v":352.75245991708402},{"$f":"'Summary Calculations'!AT152","v":358.00595887520382},{"$f":"'Summary Calculations'!AU152","v":363.33708912651468}]
[null,{"$f":"'Summary Calculations'!AK153","v":"DBD"},{"$f":"'Summary Calculations'!AL153","v":"DB"},{"$f":"'Summary Calculations'!AM153","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN153","v":"Elective"},{"$f":"'Summary Calculations'!AO153","v":"35-44"},{"$f":"'Summary Calculations'!AP153","v":360},{"$f":"'Summary Calculations'!AQ153","v":314.55491707570587},{"$f":"'Summary Calculations'!AR153","v":337.56940714858376},{"$f":"'Summary Calculations'!AS153","v":319.30706575842515},{"$f":"'Summary Calculations'!AT153","v":300.81908336251735},{"$f":"'Summary Calculations'!AU153","v":282.15430819168881}]
[null,{"$f":"'Summary Calculations'!AK154","v":"DBE"},{"$f":"'Summary Calculations'!AL154","v":"DB"},{"$f":"'Summary Calculations'!AM154","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN154","v":"Elective"},{"$f":"'Summary Calculations'!AO154","v":"45-54"},{"$f":"'Summary Calculations'!AP154","v":380},{"$f":"'Summary Calculations'!AQ154","v":340.50713088621279},{"$f":"'Summary Calculations'!AR154","v":375.14911525000838},{"$f":"'Summary Calculations'!AS154","v":370.59389838738912},{"$f":"'Summary Calculations'!AT154","v":365.94358180923189},{"$f":"'Summary Calculations'!AU154","v":361.25510144269867}]
[null,{"$f":"'Summary Calculations'!AK155","v":"DBF"},{"$f":"'Summary Calculations'!AL155","v":"DB"},{"$f":"'Summary Calculations'!AM155","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN155","v":"Elective"},{"$f":"'Summary Calculations'!AO155","v":"55-64"},{"$f":"'Summary Calculations'!AP155","v":400},{"$f":"'Summary Calculations'!AQ155","v":368.72499924494889},{"$f":"'Summary Calculations'!AR155","v":417.76045909813439},{"$f":"'Summary Calculations'!AS155","v":430.86831189926284},{"$f":"'Summary Calculations'!AT155","v":444.05640680025374},{"$f":"'Summary Calculations'!AU155","v":457.39121038297407}]
[null,{"$f":"'Summary Calculations'!AK156","v":"DBG"},{"$f":"'Summary Calculations'!AL156","v":"DB"},{"$f":"'Summary Calculations'!AM156","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN156","v":"Elective"},{"$f":"'Summary Calculations'!AO156","v":"65-74"},{"$f":"'Summary Calculations'!AP156","v":420},{"$f":"'Summary Calculations'!AQ156","v":389.28795819672945},{"$f":"'Summary Calculations'!AR156","v":443.37154320238068},{"$f":"'Summary Calculations'!AS156","v":460.85261305541093},{"$f":"'Summary Calculations'!AT156","v":478.46061346307897},{"$f":"'Summary Calculations'!AU156","v":496.26668983886685}]
[null,{"$f":"'Summary Calculations'!AK157","v":"DBH"},{"$f":"'Summary Calculations'!AL157","v":"DB"},{"$f":"'Summary Calculations'!AM157","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN157","v":"Elective"},{"$f":"'Summary Calculations'!AO157","v":"75-84"},{"$f":"'Summary Calculations'!AP157","v":440},{"$f":"'Summary Calculations'!AQ157","v":400.88856806924531},{"$f":"'Summary Calculations'!AR157","v":449.0787650709255},{"$f":"'Summary Calculations'!AS157","v":455.31618093973941},{"$f":"'Summary Calculations'!AT157","v":461.58304555360479},{"$f":"'Summary Calculations'!AU157","v":467.949496447049}]
[null,{"$f":"'Summary Calculations'!AK158","v":"DBI"},{"$f":"'Summary Calculations'!AL158","v":"DB"},{"$f":"'Summary Calculations'!AM158","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN158","v":"Elective"},{"$f":"'Summary Calculations'!AO158","v":"85+"},{"$f":"'Summary Calculations'!AP158","v":460},{"$f":"'Summary Calculations'!AQ158","v":398.31362696474923},{"$f":"'Summary Calculations'!AR158","v":423.30448457148162},{"$f":"'Summary Calculations'!AS158","v":393.67705871825518},{"$f":"'Summary Calculations'!AT158","v":363.72547701723289},{"$f":"'Summary Calculations'!AU158","v":333.47923174410738}]
[null,{"$f":"'Summary Calculations'!AK159","v":"DCA"},{"$f":"'Summary Calculations'!AL159","v":"DC"},{"$f":"'Summary Calculations'!AM159","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN159","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO159","v":"0-18"},{"$f":"'Summary Calculations'!AP159","v":340},{"$f":"'Summary Calculations'!AQ159","v":294.82634354283607},{"$f":"'Summary Calculations'!AR159","v":348.59786453612759},{"$f":"'Summary Calculations'!AS159","v":354.66160292432585},{"$f":"'Summary Calculations'!AT159","v":360.74827672611906},{"$f":"'Summary Calculations'!AU159","v":366.9125301429936}]
[null,{"$f":"'Summary Calculations'!AK160","v":"DCB"},{"$f":"'Summary Calculations'!AL160","v":"DC"},{"$f":"'Summary Calculations'!AM160","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN160","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO160","v":"19-24"},{"$f":"'Summary Calculations'!AP160","v":360},{"$f":"'Summary Calculations'!AQ160","v":313.42523272335217},{"$f":"'Summary Calculations'!AR160","v":372.04156162327178},{"$f":"'Summary Calculations'!AS160","v":380.75844601555713},{"$f":"'Summary Calculations'!AT160","v":389.53025019235787},{"$f":"'Summary Calculations'!AU160","v":398.41567523846351}]
[null,{"$f":"'Summary Calculations'!AK161","v":"DCC"},{"$f":"'Summary Calculations'!AL161","v":"DC"},{"$f":"'Summary Calculations'!AM161","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN161","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO161","v":"25-34"},{"$f":"'Summary Calculations'!AP161","v":380},{"$f":"'Summary Calculations'!AQ161","v":328.9977940702787},{"$f":"'Summary Calculations'!AR161","v":388.40722025643601},{"$f":"'Summary Calculations'!AS161","v":394.25274931909399},{"$f":"'Summary Calculations'!AT161","v":400.12430697816899},{"$f":"'Summary Calculations'!AU161","v":406.08262902375168}]
[null,{"$f":"'Summary Calculations'!AK162","v":"DCD"},{"$f":"'Summary Calculations'!AL162","v":"DC"},{"$f":"'Summary Calculations'!AM162","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN162","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO162","v":"35-44"},{"$f":"'Summary Calculations'!AP162","v":400},{"$f":"'Summary Calculations'!AQ162","v":331.87346133921631},{"$f":"'Summary Calculations'!AR162","v":375.07711905398202},{"$f":"'Summary Calculations'!AS162","v":354.78562862047249},{"$f":"'Summary Calculations'!AT162","v":334.2434259583527},{"$f":"'Summary Calculations'!AU162","v":313.50478687965432}]
[null,{"$f":"'Summary Calculations'!AK163","v":"DCE"},{"$f":"'Summary Calculations'!AL163","v":"DC"},{"$f":"'Summary Calculations'!AM163","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN163","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO163","v":"45-54"},{"$f":"'Summary Calculations'!AP163","v":420},{"$f":"'Summary Calculations'!AQ163","v":357.36372062031307},{"$f":"'Summary Calculations'!AR163","v":414.63849580264082},{"$f":"'Summary Calculations'!AS163","v":409.60378242816688},{"$f":"'Summary Calculations'!AT163","v":404.46395884178264},{"$f":"'Summary Calculations'!AU163","v":399.28195422614061}]
[null,{"$f":"'Summary Calculations'!AK164","v":"DCF"},{"$f":"'Summary Calculations'!AL164","v":"DC"},{"$f":"'Summary Calculations'!AM164","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN164","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO164","v":"55-64"},{"$f":"'Summary Calculations'!AP164","v":440},{"$f":"'Summary Calculations'!AQ164","v":385.13574192434851},{"$f":"'Summary Calculations'!AR164","v":459.53650500794777},{"$f":"'Summary Calculations'!AS164","v":473.95514308918916},{"$f":"'Summary Calculations'!AT164","v":488.46204748027907},{"$f":"'Summary Calculations'!AU164","v":503.13033142127153}]
[null,{"$f":"'Summary Calculations'!AK165","v":"DCG"},{"$f":"'Summary Calculations'!AL165","v":"DC"},{"$f":"'Summary Calculations'!AM165","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN165","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO165","v":"65-74"},{"$f":"'Summary Calculations'!AP165","v":460},{"$f":"'Summary Calculations'!AQ165","v":404.85365757156131},{"$f":"'Summary Calculations'!AR165","v":485.59740445975018},{"$f":"'Summary Calculations'!AS165","v":504.74333810830723},{"$f":"'Summary Calculations'!AT165","v":524.02829093575326},{"$f":"'Summary Calculations'!AU165","v":543.53018410923505}]
[null,{"$f":"'Summary Calculations'!AK166","v":"DCH"},{"$f":"'Summary Calculations'!AL166","v":"DC"},{"$f":"'Summary Calculations'!AM166","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN166","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO166","v":"75-84"},{"$f":"'Summary Calculations'!AP166","v":480},{"$f":"'Summary Calculations'!AQ166","v":415.2702207354065},{"$f":"'Summary Calculations'!AR166","v":489.9041073501005},{"$f":"'Summary Calculations'!AS166","v":496.7085610251703},{"$f":"'Summary Calculations'!AT166","v":503.54514060393245},{"$f":"'Summary Calculations'!AU166","v":510.49035976041699}]
[null,{"$f":"'Summary Calculations'!AK167","v":"DCI"},{"$f":"'Summary Calculations'!AL167","v":"DC"},{"$f":"'Summary Calculations'!AM167","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN167","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO167","v":"85+"},{"$f":"'Summary Calculations'!AP167","v":500},{"$f":"'Summary Calculations'!AQ167","v":411.10796700031995},{"$f":"'Summary Calculations'!AR167","v":460.11357018639302},{"$f":"'Summary Calculations'!AS167","v":427.90984643288607},{"$f":"'Summary Calculations'!AT167","v":395.35377936655749},{"$f":"'Summary Calculations'!AU167","v":362.47742580881237}]
[null,{"$f":"'Summary Calculations'!AK168","v":"DDA"},{"$f":"'Summary Calculations'!AL168","v":"DD"},{"$f":"'Summary Calculations'!AM168","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN168","v":"A&E"},{"$f":"'Summary Calculations'!AO168","v":"0-18"},{"$f":"'Summary Calculations'!AP168","v":350},{"$f":"'Summary Calculations'!AQ168","v":322.84702908616362},{"$f":"'Summary Calculations'!AR168","v":358.85074290483715},{"$f":"'Summary Calculations'!AS168","v":365.09282653974719},{"$f":"'Summary Calculations'!AT168","v":371.35852015924024},{"$f":"'Summary Calculations'!AU168","v":377.70407514719926}]
[null,{"$f":"'Summary Calculations'!AK169","v":"DDB"},{"$f":"'Summary Calculations'!AL169","v":"DD"},{"$f":"'Summary Calculations'!AM169","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN169","v":"A&E"},{"$f":"'Summary Calculations'!AO169","v":"19-24"},{"$f":"'Summary Calculations'!AP169","v":370},{"$f":"'Summary Calculations'!AQ169","v":342.66879782560648},{"$f":"'Summary Calculations'!AR169","v":382.37604944614048},{"$f":"'Summary Calculations'!AS169","v":391.33506951598918},{"$f":"'Summary Calculations'!AT169","v":400.35053491992329},{"$f":"'Summary Calculations'!AU169","v":409.48277732842075}]
[null,{"$f":"'Summary Calculations'!AK170","v":"DDC"},{"$f":"'Summary Calculations'!AL170","v":"DD"},{"$f":"'Summary Calculations'!AM170","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN170","v":"A&E"},{"$f":"'Summary Calculations'!AO170","v":"25-34"},{"$f":"'Summary Calculations'!AP170","v":390},{"$f":"'Summary Calculations'!AQ170","v":359.18267215048547},{"$f":"'Summary Calculations'!AR170","v":398.62846289476335},{"$f":"'Summary Calculations'!AS170","v":404.62782166959641},{"$f":"'Summary Calculations'!AT170","v":410.65389400391024},{"$f":"'Summary Calculations'!AU170","v":416.76901399806093}]
[null,{"$f":"'Summary Calculations'!AK171","v":"DDD"},{"$f":"'Summary Calculations'!AL171","v":"DD"},{"$f":"'Summary Calculations'!AM171","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN171","v":"A&E"},{"$f":"'Summary Calculations'!AO171","v":"35-44"},{"$f":"'Summary Calculations'!AP171","v":410},{"$f":"'Summary Calculations'!AQ171","v":361.85766042892544},{"$f":"'Summary Calculations'!AR171","v":384.45404703033154},{"$f":"'Summary Calculations'!AS171","v":363.65526933598431},{"$f":"'Summary Calculations'!AT171","v":342.59951160731146},{"$f":"'Summary Calculations'!AU171","v":321.34240655164564}]
[null,{"$f":"'Summary Calculations'!AK172","v":"DDE"},{"$f":"'Summary Calculations'!AL172","v":"DD"},{"$f":"'Summary Calculations'!AM172","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN172","v":"A&E"},{"$f":"'Summary Calculations'!AO172","v":"45-54"},{"$f":"'Summary Calculations'!AP172","v":430},{"$f":"'Summary Calculations'!AQ172","v":389.19836476057776},{"$f":"'Summary Calculations'!AR172","v":424.51084094079891},{"$f":"'Summary Calculations'!AS172","v":419.35625343836148},{"$f":"'Summary Calculations'!AT172","v":414.09405309992036},{"$f":"'Summary Calculations'!AU172","v":408.78866742200114}]
[null,{"$f":"'Summary Calculations'!AK173","v":"DDF"},{"$f":"'Summary Calculations'!AL173","v":"DD"},{"$f":"'Summary Calculations'!AM173","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN173","v":"A&E"},{"$f":"'Summary Calculations'!AO173","v":"55-64"},{"$f":"'Summary Calculations'!AP173","v":450},{"$f":"'Summary Calculations'!AQ173","v":419.0009835870643},{"$f":"'Summary Calculations'!AR173","v":469.98051648540115},{"$f":"'Summary Calculations'!AS173","v":484.72685088667072},{"$f":"'Summary Calculations'!AT173","v":499.56345765028539},{"$f":"'Summary Calculations'!AU173","v":514.56511168084592}]
[null,{"$f":"'Summary Calculations'!AK174","v":"DDG"},{"$f":"'Summary Calculations'!AL174","v":"DD"},{"$f":"'Summary Calculations'!AM174","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN174","v":"A&E"},{"$f":"'Summary Calculations'!AO174","v":"65-74"},{"$f":"'Summary Calculations'!AP174","v":470},{"$f":"'Summary Calculations'!AQ174","v":440.02715048464933},{"$f":"'Summary Calculations'!AR174","v":496.15386977409275},{"$f":"'Summary Calculations'!AS174","v":515.71601937153127},{"$f":"'Summary Calculations'!AT174","v":535.42021030392164},{"$f":"'Summary Calculations'!AU174","v":555.34605767682706}]
[null,{"$f":"'Summary Calculations'!AK175","v":"DDH"},{"$f":"'Summary Calculations'!AL175","v":"DD"},{"$f":"'Summary Calculations'!AM175","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN175","v":"A&E"},{"$f":"'Summary Calculations'!AO175","v":"75-84"},{"$f":"'Summary Calculations'!AP175","v":490},{"$f":"'Summary Calculations'!AQ175","v":450.94856786814898},{"$f":"'Summary Calculations'!AR175","v":500.11044291989413},{"$f":"'Summary Calculations'!AS175","v":507.05665604652791},{"$f":"'Summary Calculations'!AT175","v":514.03566436651431},{"$f":"'Summary Calculations'!AU175","v":521.12557558875881}]
[null,{"$f":"'Summary Calculations'!AK176","v":"DDI"},{"$f":"'Summary Calculations'!AL176","v":"DD"},{"$f":"'Summary Calculations'!AM176","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN176","v":"A&E"},{"$f":"'Summary Calculations'!AO176","v":"85+"},{"$f":"'Summary Calculations'!AP176","v":510},{"$f":"'Summary Calculations'!AQ176","v":446.06427843286201},{"$f":"'Summary Calculations'!AR176","v":469.31584159012084},{"$f":"'Summary Calculations'!AS176","v":436.46804336154383},{"$f":"'Summary Calculations'!AT176","v":403.26085495388861},{"$f":"'Summary Calculations'!AU176","v":369.7269743249887}]
[null,{"$f":"'Summary Calculations'!AK177","v":"DEA"},{"$f":"'Summary Calculations'!AL177","v":"DE"},{"$f":"'Summary Calculations'!AM177","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN177","v":"Community"},{"$f":"'Summary Calculations'!AO177","v":"0-18"},{"$f":"'Summary Calculations'!AP177","v":370},{"$f":"'Summary Calculations'!AQ177","v":344.704597093107},{"$f":"'Summary Calculations'!AR177","v":379.35649964225638},{"$f":"'Summary Calculations'!AS177","v":385.95527377058988},{"$f":"'Summary Calculations'!AT177","v":392.57900702548255},{"$f":"'Summary Calculations'!AU177","v":399.28716515561064}]
[null,{"$f":"'Summary Calculations'!AK178","v":"DEB"},{"$f":"'Summary Calculations'!AL178","v":"DE"},{"$f":"'Summary Calculations'!AM178","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN178","v":"Community"},{"$f":"'Summary Calculations'!AO178","v":"19-24"},{"$f":"'Summary Calculations'!AP178","v":390},{"$f":"'Summary Calculations'!AQ178","v":364.79934111740027},{"$f":"'Summary Calculations'!AR178","v":403.04502509187779},{"$f":"'Summary Calculations'!AS178","v":412.48831651685344},{"$f":"'Summary Calculations'!AT178","v":421.99110437505442},{"$f":"'Summary Calculations'!AU178","v":431.61698150833553}]
[null,{"$f":"'Summary Calculations'!AK179","v":"DEC"},{"$f":"'Summary Calculations'!AL179","v":"DE"},{"$f":"'Summary Calculations'!AM179","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN179","v":"Community"},{"$f":"'Summary Calculations'!AO179","v":"25-34"},{"$f":"'Summary Calculations'!AP179","v":410},{"$f":"'Summary Calculations'!AQ179","v":381.37412840247629},{"$f":"'Summary Calculations'!AR179","v":419.07094817141785},{"$f":"'Summary Calculations'!AS179","v":425.37796637060131},{"$f":"'Summary Calculations'!AT179","v":431.7130680553928},{"$f":"'Summary Calculations'!AU179","v":438.14178394667942}]
[null,{"$f":"'Summary Calculations'!AK180","v":"DED"},{"$f":"'Summary Calculations'!AL180","v":"DE"},{"$f":"'Summary Calculations'!AM180","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN180","v":"Community"},{"$f":"'Summary Calculations'!AO180","v":"35-44"},{"$f":"'Summary Calculations'!AP180","v":430},{"$f":"'Summary Calculations'!AQ180","v":383.30013406740068},{"$f":"'Summary Calculations'!AR180","v":403.20790298303058},{"$f":"'Summary Calculations'!AS180","v":381.3945507670079},{"$f":"'Summary Calculations'!AT180","v":359.31168290522902},{"$f":"'Summary Calculations'!AU180","v":337.01764589562828}]
[null,{"$f":"'Summary Calculations'!AK181","v":"DEE"},{"$f":"'Summary Calculations'!AL181","v":"DE"},{"$f":"'Summary Calculations'!AM181","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN181","v":"Community"},{"$f":"'Summary Calculations'!AO181","v":"45-54"},{"$f":"'Summary Calculations'!AP181","v":450},{"$f":"'Summary Calculations'!AQ181","v":411.36909988760959},{"$f":"'Summary Calculations'!AR181","v":444.25553121711511},{"$f":"'Summary Calculations'!AS181","v":438.86119545875027},{"$f":"'Summary Calculations'!AT181","v":433.35424161619568},{"$f":"'Summary Calculations'!AU181","v":427.80209381372214}]
[null,{"$f":"'Summary Calculations'!AK182","v":"DEF"},{"$f":"'Summary Calculations'!AL182","v":"DE"},{"$f":"'Summary Calculations'!AM182","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN182","v":"Community"},{"$f":"'Summary Calculations'!AO182","v":"55-64"},{"$f":"'Summary Calculations'!AP182","v":470},{"$f":"'Summary Calculations'!AQ182","v":441.99462493571929},{"$f":"'Summary Calculations'!AR182","v":490.86853944030787},{"$f":"'Summary Calculations'!AS182","v":506.27026648163388},{"$f":"'Summary Calculations'!AT182","v":521.76627799029802},{"$f":"'Summary Calculations'!AU182","v":537.43467219999445}]
[null,{"$f":"'Summary Calculations'!AK183","v":"DEG"},{"$f":"'Summary Calculations'!AL183","v":"DE"},{"$f":"'Summary Calculations'!AM183","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN183","v":"Community"},{"$f":"'Summary Calculations'!AO183","v":"65-74"},{"$f":"'Summary Calculations'!AP183","v":490},{"$f":"'Summary Calculations'!AQ183","v":463.33413559663057},{"$f":"'Summary Calculations'!AR183","v":517.26680040277733},{"$f":"'Summary Calculations'!AS183","v":537.66138189797937},{"$f":"'Summary Calculations'!AT183","v":558.20404904025884},{"$f":"'Summary Calculations'!AU183","v":578.97780481201119}]
[null,{"$f":"'Summary Calculations'!AK184","v":"DEH"},{"$f":"'Summary Calculations'!AL184","v":"DE"},{"$f":"'Summary Calculations'!AM184","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN184","v":"Community"},{"$f":"'Summary Calculations'!AO184","v":"75-84"},{"$f":"'Summary Calculations'!AP184","v":510},{"$f":"'Summary Calculations'!AQ184","v":474.04296891800021},{"$f":"'Summary Calculations'!AR184","v":520.5231140594816},{"$f":"'Summary Calculations'!AS184","v":527.75284608924335},{"$f":"'Summary Calculations'!AT184","v":535.01671189167814},{"$f":"'Summary Calculations'!AU184","v":542.39600724544289}]
[null,{"$f":"'Summary Calculations'!AK185","v":"DEI"},{"$f":"'Summary Calculations'!AL185","v":"DE"},{"$f":"'Summary Calculations'!AM185","v":"Test Spec 4"},{"$f":"'Summary Calculations'!AN185","v":"Community"},{"$f":"'Summary Calculations'!AO185","v":"85+"},{"$f":"'Summary Calculations'!AP185","v":530},{"$f":"'Summary Calculations'!AQ185","v":468.18742026978589},{"$f":"'Summary Calculations'!AR185","v":487.72038439757659},{"$f":"'Summary Calculations'!AS185","v":453.58443721885936},{"$f":"'Summary Calculations'!AT185","v":419.07500612855097},{"$f":"'Summary Calculations'!AU185","v":384.22607135734114}]
[null,{"$f":"'Summary Calculations'!AK186","v":"EAA"},{"$f":"'Summary Calculations'!AL186","v":"EA"},{"$f":"'Summary Calculations'!AM186","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN186","v":"Outpatient"},{"$f":"'Summary Calculations'!AO186","v":"0-18"},{"$f":"'Summary Calculations'!AP186","v":320},{"$f":"'Summary Calculations'!AQ186","v":323.58178074733968},{"$f":"'Summary Calculations'!AR186","v":327.17156149467945},{"$f":"'Summary Calculations'!AS186","v":332.79379163573373},{"$f":"'Summary Calculations'!AT186","v":338.46881267013106},{"$f":"'Summary Calculations'!AU186","v":344.19662459787173}]
[null,{"$f":"'Summary Calculations'!AK187","v":"EAB"},{"$f":"'Summary Calculations'!AL187","v":"EA"},{"$f":"'Summary Calculations'!AM187","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN187","v":"Outpatient"},{"$f":"'Summary Calculations'!AO187","v":"19-24"},{"$f":"'Summary Calculations'!AP187","v":340},{"$f":"'Summary Calculations'!AQ187","v":345.18911016949153},{"$f":"'Summary Calculations'!AR187","v":350.38672033898308},{"$f":"'Summary Calculations'!AS187","v":358.52211016949155},{"$f":"'Summary Calculations'!AT187","v":366.74224364406786},{"$f":"'Summary Calculations'!AU187","v":375.04712076271198}]
[null,{"$f":"'Summary Calculations'!AK188","v":"EAC"},{"$f":"'Summary Calculations'!AL188","v":"EA"},{"$f":"'Summary Calculations'!AM188","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN188","v":"Outpatient"},{"$f":"'Summary Calculations'!AO188","v":"25-34"},{"$f":"'Summary Calculations'!AP188","v":360},{"$f":"'Summary Calculations'!AQ188","v":363.46165791223405},{"$f":"'Summary Calculations'!AR188","v":366.93231582446805},{"$f":"'Summary Calculations'!AS188","v":372.3776584109043},{"$f":"'Summary Calculations'!AT188","v":377.88283992686172},{"$f":"'Summary Calculations'!AU188","v":383.44786037234047}]
[null,{"$f":"'Summary Calculations'!AK189","v":"EAD"},{"$f":"'Summary Calculations'!AL189","v":"EA"},{"$f":"'Summary Calculations'!AM189","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN189","v":"Outpatient"},{"$f":"'Summary Calculations'!AO189","v":"35-44"},{"$f":"'Summary Calculations'!AP189","v":380},{"$f":"'Summary Calculations'!AQ189","v":367.65700353606786},{"$f":"'Summary Calculations'!AR189","v":355.32350707213573},{"$f":"'Summary Calculations'!AS189","v":336.03120297029699},{"$f":"'Summary Calculations'!AT189","v":316.54088401697311},{"$f":"'Summary Calculations'!AU189","v":296.85255021216398}]
[null,{"$f":"'Summary Calculations'!AK190","v":"EAE"},{"$f":"'Summary Calculations'!AL190","v":"EA"},{"$f":"'Summary Calculations'!AM190","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN190","v":"Outpatient"},{"$f":"'Summary Calculations'!AO190","v":"45-54"},{"$f":"'Summary Calculations'!AP190","v":400},{"$f":"'Summary Calculations'!AQ190","v":396.8879149888142},{"$f":"'Summary Calculations'!AR190","v":393.78582997762857},{"$f":"'Summary Calculations'!AS190","v":388.92390827740485},{"$f":"'Summary Calculations'!AT190","v":384.00233109619677},{"$f":"'Summary Calculations'!AU190","v":379.02109843400439}]
[null,{"$f":"'Summary Calculations'!AK191","v":"EAF"},{"$f":"'Summary Calculations'!AL191","v":"EA"},{"$f":"'Summary Calculations'!AM191","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN191","v":"Outpatient"},{"$f":"'Summary Calculations'!AO191","v":"55-64"},{"$f":"'Summary Calculations'!AP191","v":420},{"$f":"'Summary Calculations'!AQ191","v":428.70362078547606},{"$f":"'Summary Calculations'!AR191","v":437.41774157095216},{"$f":"'Summary Calculations'!AS191","v":451.04911622823255},{"$f":"'Summary Calculations'!AT191","v":464.80497832530557},{"$f":"'Summary Calculations'!AU191","v":478.68532786217105}]
[null,{"$f":"'Summary Calculations'!AK192","v":"EAG"},{"$f":"'Summary Calculations'!AL192","v":"EA"},{"$f":"'Summary Calculations'!AM192","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN192","v":"Outpatient"},{"$f":"'Summary Calculations'!AO192","v":"65-74"},{"$f":"'Summary Calculations'!AP192","v":440},{"$f":"'Summary Calculations'!AQ192","v":451.58512193379374},{"$f":"'Summary Calculations'!AR192","v":463.18124386758751},{"$f":"'Summary Calculations'!AS192","v":481.34384448678259},{"$f":"'Summary Calculations'!AT192","v":499.68108549654681},{"$f":"'Summary Calculations'!AU192","v":518.19296689688031}]
[null,{"$f":"'Summary Calculations'!AK193","v":"EAH"},{"$f":"'Summary Calculations'!AL193","v":"EA"},{"$f":"'Summary Calculations'!AM193","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN193","v":"Outpatient"},{"$f":"'Summary Calculations'!AO193","v":"75-84"},{"$f":"'Summary Calculations'!AP193","v":460},{"$f":"'Summary Calculations'!AQ193","v":464.08132896688085},{"$f":"'Summary Calculations'!AR193","v":468.17415793376182},{"$f":"'Summary Calculations'!AS193","v":474.57867733564018},{"$f":"'Summary Calculations'!AT193","v":481.05898986653489},{"$f":"'Summary Calculations'!AU193","v":487.61509552644588}]
[null,{"$f":"'Summary Calculations'!AK194","v":"EAI"},{"$f":"'Summary Calculations'!AL194","v":"EA"},{"$f":"'Summary Calculations'!AM194","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN194","v":"Outpatient"},{"$f":"'Summary Calculations'!AO194","v":"85+"},{"$f":"'Summary Calculations'!AP194","v":480},{"$f":"'Summary Calculations'!AQ194","v":460.22884987716617},{"$f":"'Summary Calculations'!AR194","v":440.46969975433234},{"$f":"'Summary Calculations'!AS194","v":409.55619069118904},{"$f":"'Summary Calculations'!AT194","v":378.35585525529501},{"$f":"'Summary Calculations'!AU194","v":346.83682384967784}]
[null,{"$f":"'Summary Calculations'!AK195","v":"EBA"},{"$f":"'Summary Calculations'!AL195","v":"EB"},{"$f":"'Summary Calculations'!AM195","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN195","v":"Elective"},{"$f":"'Summary Calculations'!AO195","v":"0-18"},{"$f":"'Summary Calculations'!AP195","v":350},{"$f":"'Summary Calculations'!AQ195","v":353.91757269240281},{"$f":"'Summary Calculations'!AR195","v":357.84389538480571},{"$f":"'Summary Calculations'!AS195","v":363.99320960158371},{"$f":"'Summary Calculations'!AT195","v":370.20026385795592},{"$f":"'Summary Calculations'!AU195","v":376.46505815392226}]
[null,{"$f":"'Summary Calculations'!AK196","v":"EBB"},{"$f":"'Summary Calculations'!AL196","v":"EB"},{"$f":"'Summary Calculations'!AM196","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN196","v":"Elective"},{"$f":"'Summary Calculations'!AO196","v":"19-24"},{"$f":"'Summary Calculations'!AP196","v":370},{"$f":"'Summary Calculations'!AQ196","v":375.64697283150548},{"$f":"'Summary Calculations'!AR196","v":381.30319566301097},{"$f":"'Summary Calculations'!AS196","v":390.15641400797603},{"$f":"'Summary Calculations'!AT196","v":399.10185337736789},{"$f":"'Summary Calculations'!AU196","v":408.13951377118639}]
[null,{"$f":"'Summary Calculations'!AK197","v":"EBC"},{"$f":"'Summary Calculations'!AL197","v":"EB"},{"$f":"'Summary Calculations'!AM197","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN197","v":"Elective"},{"$f":"'Summary Calculations'!AO197","v":"25-34"},{"$f":"'Summary Calculations'!AP197","v":390},{"$f":"'Summary Calculations'!AQ197","v":393.75012940492019},{"$f":"'Summary Calculations'!AR197","v":397.51000880984043},{"$f":"'Summary Calculations'!AS197","v":403.40912994514628},{"$f":"'Summary Calculations'!AT197","v":409.37307658743356},{"$f":"'Summary Calculations'!AU197","v":415.40184873670222}]
[null,{"$f":"'Summary Calculations'!AK198","v":"EBD"},{"$f":"'Summary Calculations'!AL198","v":"EB"},{"$f":"'Summary Calculations'!AM198","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN198","v":"Elective"},{"$f":"'Summary Calculations'!AO198","v":"35-44"},{"$f":"'Summary Calculations'!AP198","v":410},{"$f":"'Summary Calculations'!AQ198","v":396.68255644681011},{"$f":"'Summary Calculations'!AR198","v":383.37536289362015},{"$f":"'Summary Calculations'!AS198","v":362.55998215216255},{"$f":"'Summary Calculations'!AT198","v":341.53095380778683},{"$f":"'Summary Calculations'!AU198","v":320.28827786049277}]
[null,{"$f":"'Summary Calculations'!AK199","v":"EBE"},{"$f":"'Summary Calculations'!AL199","v":"EB"},{"$f":"'Summary Calculations'!AM199","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN199","v":"Elective"},{"$f":"'Summary Calculations'!AO199","v":"45-54"},{"$f":"'Summary Calculations'!AP199","v":430},{"$f":"'Summary Calculations'!AQ199","v":426.65450861297535},{"$f":"'Summary Calculations'!AR199","v":423.31976722595067},{"$f":"'Summary Calculations'!AS199","v":418.09320139821028},{"$f":"'Summary Calculations'!AT199","v":412.80250592841162},{"$f":"'Summary Calculations'!AU199","v":407.44768081655479}]
[null,{"$f":"'Summary Calculations'!AK200","v":"EBF"},{"$f":"'Summary Calculations'!AL200","v":"EB"},{"$f":"'Summary Calculations'!AM200","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN200","v":"Elective"},{"$f":"'Summary Calculations'!AO200","v":"55-64"},{"$f":"'Summary Calculations'!AP200","v":450},{"$f":"'Summary Calculations'!AQ200","v":459.32530798443861},{"$f":"'Summary Calculations'!AR200","v":468.66186596887729},{"$f":"'Summary Calculations'!AS200","v":483.26691024453493},{"$f":"'Summary Calculations'!AT200","v":498.00533391997027},{"$f":"'Summary Calculations'!AU200","v":512.87713699518338}]
[null,{"$f":"'Summary Calculations'!AK201","v":"EBG"},{"$f":"'Summary Calculations'!AL201","v":"EB"},{"$f":"'Summary Calculations'!AM201","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN201","v":"Elective"},{"$f":"'Summary Calculations'!AO201","v":"65-74"},{"$f":"'Summary Calculations'!AP201","v":470},{"$f":"'Summary Calculations'!AQ201","v":482.37501661109786},{"$f":"'Summary Calculations'!AR201","v":494.76178322219573},{"$f":"'Summary Calculations'!AS201","v":514.16274297451764},{"$f":"'Summary Calculations'!AT201","v":533.75025041676588},{"$f":"'Summary Calculations'!AU201","v":553.52430554894011}]
[null,{"$f":"'Summary Calculations'!AK202","v":"EBH"},{"$f":"'Summary Calculations'!AL202","v":"EB"},{"$f":"'Summary Calculations'!AM202","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN202","v":"Elective"},{"$f":"'Summary Calculations'!AO202","v":"75-84"},{"$f":"'Summary Calculations'!AP202","v":490},{"$f":"'Summary Calculations'!AQ202","v":494.34750259515573},{"$f":"'Summary Calculations'!AR202","v":498.70725519031146},{"$f":"'Summary Calculations'!AS202","v":505.52946064013838},{"$f":"'Summary Calculations'!AT202","v":512.43240224913495},{"$f":"'Summary Calculations'!AU202","v":519.41608001730094}]
[null,{"$f":"'Summary Calculations'!AK203","v":"EBI"},{"$f":"'Summary Calculations'!AL203","v":"EB"},{"$f":"'Summary Calculations'!AM203","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN203","v":"Elective"},{"$f":"'Summary Calculations'!AO203","v":"85+"},{"$f":"'Summary Calculations'!AP203","v":510},{"$f":"'Summary Calculations'!AQ203","v":488.99315299448904},{"$f":"'Summary Calculations'!AR203","v":467.99905598897806},{"$f":"'Summary Calculations'!AS203","v":435.15345260938841},{"$f":"'Summary Calculations'!AT203","v":402.00309620875106},{"$f":"'Summary Calculations'!AU203","v":368.51412534028282}]
[null,{"$f":"'Summary Calculations'!AK204","v":"ECA"},{"$f":"'Summary Calculations'!AL204","v":"EC"},{"$f":"'Summary Calculations'!AM204","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN204","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO204","v":"0-18"},{"$f":"'Summary Calculations'!AP204","v":390},{"$f":"'Summary Calculations'!AQ204","v":394.36529528582025},{"$f":"'Summary Calculations'!AR204","v":398.74034057164062},{"$f":"'Summary Calculations'!AS204","v":405.59243355605048},{"$f":"'Summary Calculations'!AT204","v":412.50886544172232},{"$f":"'Summary Calculations'!AU204","v":419.48963622865625}]
[null,{"$f":"'Summary Calculations'!AK205","v":"ECB"},{"$f":"'Summary Calculations'!AL205","v":"EC"},{"$f":"'Summary Calculations'!AM205","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN205","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO205","v":"19-24"},{"$f":"'Summary Calculations'!AP205","v":410},{"$f":"'Summary Calculations'!AQ205","v":416.25745638085743},{"$f":"'Summary Calculations'!AR205","v":422.52516276171491},{"$f":"'Summary Calculations'!AS205","v":432.33548579262219},{"$f":"'Summary Calculations'!AT205","v":442.24799968843485},{"$f":"'Summary Calculations'!AU205","v":452.26270444915258}]
[null,{"$f":"'Summary Calculations'!AK206","v":"ECC"},{"$f":"'Summary Calculations'!AL206","v":"EC"},{"$f":"'Summary Calculations'!AM206","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN206","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO206","v":"25-34"},{"$f":"'Summary Calculations'!AP206","v":430},{"$f":"'Summary Calculations'!AQ206","v":434.13475806183516},{"$f":"'Summary Calculations'!AR206","v":438.28026612367023},{"$f":"'Summary Calculations'!AS206","v":444.78442532413573},{"$f":"'Summary Calculations'!AT206","v":451.36005880152925},{"$f":"'Summary Calculations'!AU206","v":458.00716655585109}]
[null,{"$f":"'Summary Calculations'!AK207","v":"ECD"},{"$f":"'Summary Calculations'!AL207","v":"EC"},{"$f":"'Summary Calculations'!AM207","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN207","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO207","v":"35-44"},{"$f":"'Summary Calculations'!AP207","v":450},{"$f":"'Summary Calculations'!AQ207","v":435.38329366113305},{"$f":"'Summary Calculations'!AR207","v":420.77783732226607},{"$f":"'Summary Calculations'!AS207","v":397.93168772798333},{"$f":"'Summary Calculations'!AT207","v":374.85104686220495},{"$f":"'Summary Calculations'!AU207","v":351.5359147249311}]
[null,{"$f":"'Summary Calculations'!AK208","v":"ECE"},{"$f":"'Summary Calculations'!AL208","v":"EC"},{"$f":"'Summary Calculations'!AM208","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN208","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO208","v":"45-54"},{"$f":"'Summary Calculations'!AP208","v":470},{"$f":"'Summary Calculations'!AQ208","v":466.34330011185671},{"$f":"'Summary Calculations'!AR208","v":462.69835022371353},{"$f":"'Summary Calculations'!AS208","v":456.98559222595071},{"$f":"'Summary Calculations'!AT208","v":451.20273903803115},{"$f":"'Summary Calculations'!AU208","v":445.34979065995509}]
[null,{"$f":"'Summary Calculations'!AK209","v":"ECF"},{"$f":"'Summary Calculations'!AL209","v":"EC"},{"$f":"'Summary Calculations'!AM209","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN209","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO209","v":"55-64"},{"$f":"'Summary Calculations'!AP209","v":490},{"$f":"'Summary Calculations'!AQ209","v":500.15422424972201},{"$f":"'Summary Calculations'!AR209","v":510.32069849944418},{"$f":"'Summary Calculations'!AS209","v":526.22396893293796},{"$f":"'Summary Calculations'!AT209","v":542.27247471285648},{"$f":"'Summary Calculations'!AU209","v":558.46621583919966}]
[null,{"$f":"'Summary Calculations'!AK210","v":"ECG"},{"$f":"'Summary Calculations'!AL210","v":"EC"},{"$f":"'Summary Calculations'!AM210","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN210","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO210","v":"65-74"},{"$f":"'Summary Calculations'!AP210","v":510},{"$f":"'Summary Calculations'!AQ210","v":523.42820951417002},{"$f":"'Summary Calculations'!AR210","v":536.86916902834002},{"$f":"'Summary Calculations'!AS210","v":557.92127429149798},{"$f":"'Summary Calculations'!AT210","v":579.17580364372463},{"$f":"'Summary Calculations'!AU210","v":600.63275708502033}]
[null,{"$f":"'Summary Calculations'!AK211","v":"ECH"},{"$f":"'Summary Calculations'!AL211","v":"EC"},{"$f":"'Summary Calculations'!AM211","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN211","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO211","v":"75-84"},{"$f":"'Summary Calculations'!AP211","v":530},{"$f":"'Summary Calculations'!AQ211","v":534.70240076618882},{"$f":"'Summary Calculations'!AR211","v":539.4180515323776},{"$f":"'Summary Calculations'!AS211","v":546.79717171280288},{"$f":"'Summary Calculations'!AT211","v":554.26361875926852},{"$f":"'Summary Calculations'!AU211","v":561.81739267177466}]
[null,{"$f":"'Summary Calculations'!AK212","v":"ECI"},{"$f":"'Summary Calculations'!AL212","v":"EC"},{"$f":"'Summary Calculations'!AM212","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN212","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO212","v":"85+"},{"$f":"'Summary Calculations'!AP212","v":550},{"$f":"'Summary Calculations'!AQ212","v":527.34555715091949},{"$f":"'Summary Calculations'!AR212","v":504.70486430183917},{"$f":"'Summary Calculations'!AS212","v":469.28313516698756},{"$f":"'Summary Calculations'!AT212","v":433.53275081335897},{"$f":"'Summary Calculations'!AU212","v":397.41719399442269}]
[null,{"$f":"'Summary Calculations'!AK213","v":"EDA"},{"$f":"'Summary Calculations'!AL213","v":"ED"},{"$f":"'Summary Calculations'!AM213","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN213","v":"A&E"},{"$f":"'Summary Calculations'!AO213","v":"0-18"},{"$f":"'Summary Calculations'!AP213","v":400},{"$f":"'Summary Calculations'!AQ213","v":404.47722593417461},{"$f":"'Summary Calculations'!AR213","v":408.96445186834939},{"$f":"'Summary Calculations'!AS213","v":415.99223954466714},{"$f":"'Summary Calculations'!AT213","v":423.08601583766387},{"$f":"'Summary Calculations'!AU213","v":430.24578074733972}]
[null,{"$f":"'Summary Calculations'!AK214","v":"EDB"},{"$f":"'Summary Calculations'!AL214","v":"ED"},{"$f":"'Summary Calculations'!AM214","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN214","v":"A&E"},{"$f":"'Summary Calculations'!AO214","v":"19-24"},{"$f":"'Summary Calculations'!AP214","v":420},{"$f":"'Summary Calculations'!AQ214","v":426.41007726819538},{"$f":"'Summary Calculations'!AR214","v":432.83065453639091},{"$f":"'Summary Calculations'!AS214","v":442.88025373878367},{"$f":"'Summary Calculations'!AT214","v":453.03453626620148},{"$f":"'Summary Calculations'!AU214","v":463.29350211864414}]
[null,{"$f":"'Summary Calculations'!AK215","v":"EDC"},{"$f":"'Summary Calculations'!AL215","v":"ED"},{"$f":"'Summary Calculations'!AM215","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN215","v":"A&E"},{"$f":"'Summary Calculations'!AO215","v":"25-34"},{"$f":"'Summary Calculations'!AP215","v":440},{"$f":"'Summary Calculations'!AQ215","v":444.23091522606381},{"$f":"'Summary Calculations'!AR215","v":448.4728304521276},{"$f":"'Summary Calculations'!AS215","v":455.12824916888297},{"$f":"'Summary Calculations'!AT215","v":461.85680435505316},{"$f":"'Summary Calculations'!AU215","v":468.65849601063832}]
[null,{"$f":"'Summary Calculations'!AK216","v":"EDD"},{"$f":"'Summary Calculations'!AL216","v":"ED"},{"$f":"'Summary Calculations'!AM216","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN216","v":"A&E"},{"$f":"'Summary Calculations'!AO216","v":"35-44"},{"$f":"'Summary Calculations'!AP216","v":460},{"$f":"'Summary Calculations'!AQ216","v":445.0584779647138},{"$f":"'Summary Calculations'!AR216","v":430.1284559294275},{"$f":"'Summary Calculations'!AS216","v":406.7746141219385},{"$f":"'Summary Calculations'!AT216","v":383.18107012580947},{"$f":"'Summary Calculations'!AU216","v":359.34782394104059}]
[null,{"$f":"'Summary Calculations'!AK217","v":"EDE"},{"$f":"'Summary Calculations'!AL217","v":"ED"},{"$f":"'Summary Calculations'!AM217","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN217","v":"A&E"},{"$f":"'Summary Calculations'!AO217","v":"45-54"},{"$f":"'Summary Calculations'!AP217","v":480},{"$f":"'Summary Calculations'!AQ217","v":476.26549798657715},{"$f":"'Summary Calculations'!AR217","v":472.54299597315429},{"$f":"'Summary Calculations'!AS217","v":466.70868993288582},{"$f":"'Summary Calculations'!AT217","v":460.80279731543624},{"$f":"'Summary Calculations'!AU217","v":454.82531812080538}]
[null,{"$f":"'Summary Calculations'!AK218","v":"EDF"},{"$f":"'Summary Calculations'!AL218","v":"ED"},{"$f":"'Summary Calculations'!AM218","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN218","v":"A&E"},{"$f":"'Summary Calculations'!AO218","v":"55-64"},{"$f":"'Summary Calculations'!AP218","v":500},{"$f":"'Summary Calculations'!AQ218","v":510.36145331604286},{"$f":"'Summary Calculations'!AR218","v":520.73540663208576},{"$f":"'Summary Calculations'!AS218","v":536.96323360503868},{"$f":"'Summary Calculations'!AT218","v":553.33925991107787},{"$f":"'Summary Calculations'!AU218","v":569.86348555020356}]
[null,{"$f":"'Summary Calculations'!AK219","v":"EDG"},{"$f":"'Summary Calculations'!AL219","v":"ED"},{"$f":"'Summary Calculations'!AM219","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN219","v":"A&E"},{"$f":"'Summary Calculations'!AO219","v":"65-74"},{"$f":"'Summary Calculations'!AP219","v":520},{"$f":"'Summary Calculations'!AQ219","v":533.69150773993806},{"$f":"'Summary Calculations'!AR219","v":547.39601547987604},{"$f":"'Summary Calculations'!AS219","v":568.86090712074292},{"$f":"'Summary Calculations'!AT219","v":590.53219195046427},{"$f":"'Summary Calculations'!AU219","v":612.40986996904007}]
[null,{"$f":"'Summary Calculations'!AK220","v":"EDH"},{"$f":"'Summary Calculations'!AL220","v":"ED"},{"$f":"'Summary Calculations'!AM220","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN220","v":"A&E"},{"$f":"'Summary Calculations'!AO220","v":"75-84"},{"$f":"'Summary Calculations'!AP220","v":540},{"$f":"'Summary Calculations'!AQ220","v":544.79112530894702},{"$f":"'Summary Calculations'!AR220","v":549.59575061789417},{"$f":"'Summary Calculations'!AS220","v":557.11409948096878},{"$f":"'Summary Calculations'!AT220","v":564.72142288680175},{"$f":"'Summary Calculations'!AU220","v":572.41772083539297}]
[null,{"$f":"'Summary Calculations'!AK221","v":"EDI"},{"$f":"'Summary Calculations'!AL221","v":"ED"},{"$f":"'Summary Calculations'!AM221","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN221","v":"A&E"},{"$f":"'Summary Calculations'!AO221","v":"85+"},{"$f":"'Summary Calculations'!AP221","v":560},{"$f":"'Summary Calculations'!AQ221","v":536.93365819002702},{"$f":"'Summary Calculations'!AR221","v":513.88131638005427},{"$f":"'Summary Calculations'!AS221","v":477.81555580638724},{"$f":"'Summary Calculations'!AT221","v":441.41516446451084},{"$f":"'Summary Calculations'!AU221","v":404.64296115795747}]
[null,{"$f":"'Summary Calculations'!AK222","v":"EEA"},{"$f":"'Summary Calculations'!AL222","v":"EE"},{"$f":"'Summary Calculations'!AM222","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN222","v":"Community"},{"$f":"'Summary Calculations'!AO222","v":"0-18"},{"$f":"'Summary Calculations'!AP222","v":420},{"$f":"'Summary Calculations'!AQ222","v":424.70108723088333},{"$f":"'Summary Calculations'!AR222","v":429.41267446176687},{"$f":"'Summary Calculations'!AS222","v":436.79185152190047},{"$f":"'Summary Calculations'!AT222","v":444.24031662954707},{"$f":"'Summary Calculations'!AU222","v":451.75806978470666}]
[null,{"$f":"'Summary Calculations'!AK223","v":"EEB"},{"$f":"'Summary Calculations'!AL223","v":"EE"},{"$f":"'Summary Calculations'!AM223","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN223","v":"Community"},{"$f":"'Summary Calculations'!AO223","v":"19-24"},{"$f":"'Summary Calculations'!AP223","v":440},{"$f":"'Summary Calculations'!AQ223","v":446.71531904287144},{"$f":"'Summary Calculations'!AR223","v":453.4416380857428},{"$f":"'Summary Calculations'!AS223","v":463.96978963110672},{"$f":"'Summary Calculations'!AT223","v":474.60760942173494},{"$f":"'Summary Calculations'!AU223","v":485.35509745762721}]
[null,{"$f":"'Summary Calculations'!AK224","v":"EEC"},{"$f":"'Summary Calculations'!AL224","v":"EE"},{"$f":"'Summary Calculations'!AM224","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN224","v":"Community"},{"$f":"'Summary Calculations'!AO224","v":"25-34"},{"$f":"'Summary Calculations'!AP224","v":460},{"$f":"'Summary Calculations'!AQ224","v":464.42322955452124},{"$f":"'Summary Calculations'!AR224","v":468.85795910904255},{"$f":"'Summary Calculations'!AS224","v":475.81589685837764},{"$f":"'Summary Calculations'!AT224","v":482.85029546210109},{"$f":"'Summary Calculations'!AU224","v":489.96115492021278}]
[null,{"$f":"'Summary Calculations'!AK225","v":"EED"},{"$f":"'Summary Calculations'!AL225","v":"EE"},{"$f":"'Summary Calculations'!AM225","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN225","v":"Community"},{"$f":"'Summary Calculations'!AO225","v":"35-44"},{"$f":"'Summary Calculations'!AP225","v":480},{"$f":"'Summary Calculations'!AQ225","v":464.40884657187519},{"$f":"'Summary Calculations'!AR225","v":448.82969314375043},{"$f":"'Summary Calculations'!AS225","v":424.46046690984889},{"$f":"'Summary Calculations'!AT225","v":399.84111665301862},{"$f":"'Summary Calculations'!AU225","v":374.97164237325984}]
[null,{"$f":"'Summary Calculations'!AK226","v":"EEE"},{"$f":"'Summary Calculations'!AL226","v":"EE"},{"$f":"'Summary Calculations'!AM226","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN226","v":"Community"},{"$f":"'Summary Calculations'!AO226","v":"45-54"},{"$f":"'Summary Calculations'!AP226","v":500},{"$f":"'Summary Calculations'!AQ226","v":496.1098937360178},{"$f":"'Summary Calculations'!AR226","v":492.23228747203575},{"$f":"'Summary Calculations'!AS226","v":486.15488534675609},{"$f":"'Summary Calculations'!AT226","v":480.002913870246},{"$f":"'Summary Calculations'!AU226","v":473.7763730425055}]
[null,{"$f":"'Summary Calculations'!AK227","v":"EEF"},{"$f":"'Summary Calculations'!AL227","v":"EE"},{"$f":"'Summary Calculations'!AM227","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN227","v":"Community"},{"$f":"'Summary Calculations'!AO227","v":"55-64"},{"$f":"'Summary Calculations'!AP227","v":520},{"$f":"'Summary Calculations'!AQ227","v":530.77591144868461},{"$f":"'Summary Calculations'!AR227","v":541.56482289736925},{"$f":"'Summary Calculations'!AS227","v":558.44176294924023},{"$f":"'Summary Calculations'!AT227","v":575.47283030752101},{"$f":"'Summary Calculations'!AU227","v":592.65802497221171}]
[null,{"$f":"'Summary Calculations'!AK228","v":"EEG"},{"$f":"'Summary Calculations'!AL228","v":"EE"},{"$f":"'Summary Calculations'!AM228","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN228","v":"Community"},{"$f":"'Summary Calculations'!AO228","v":"65-74"},{"$f":"'Summary Calculations'!AP228","v":540},{"$f":"'Summary Calculations'!AQ228","v":554.21810419147425},{"$f":"'Summary Calculations'!AR228","v":568.44970838294842},{"$f":"'Summary Calculations'!AS228","v":590.74017277923326},{"$f":"'Summary Calculations'!AT228","v":613.24496856394387},{"$f":"'Summary Calculations'!AU228","v":635.96409573708036}]
[null,{"$f":"'Summary Calculations'!AK229","v":"EEH"},{"$f":"'Summary Calculations'!AL229","v":"EE"},{"$f":"'Summary Calculations'!AM229","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN229","v":"Community"},{"$f":"'Summary Calculations'!AO229","v":"75-84"},{"$f":"'Summary Calculations'!AP229","v":560},{"$f":"'Summary Calculations'!AQ229","v":564.96857439446364},{"$f":"'Summary Calculations'!AR229","v":569.95114878892741},{"$f":"'Summary Calculations'!AS229","v":577.74795501730114},{"$f":"'Summary Calculations'!AT229","v":585.63703114186865},{"$f":"'Summary Calculations'!AU229","v":593.61837716262983}]
[null,{"$f":"'Summary Calculations'!AK230","v":"EEI"},{"$f":"'Summary Calculations'!AL230","v":"EE"},{"$f":"'Summary Calculations'!AM230","v":"Test Spec 5"},{"$f":"'Summary Calculations'!AN230","v":"Community"},{"$f":"'Summary Calculations'!AO230","v":"85+"},{"$f":"'Summary Calculations'!AP230","v":580},{"$f":"'Summary Calculations'!AQ230","v":556.10986026824241},{"$f":"'Summary Calculations'!AR230","v":532.23422053648483},{"$f":"'Summary Calculations'!AS230","v":494.88039708518676},{"$f":"'Summary Calculations'!AT230","v":457.17999176681485},{"$f":"'Summary Calculations'!AU230","v":419.09449548502738}]
[null,{"$f":"'Summary Calculations'!AK231","v":"FAA"},{"$f":"'Summary Calculations'!AL231","v":"FA"},{"$f":"'Summary Calculations'!AM231","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN231","v":"Outpatient"},{"$f":"'Summary Calculations'!AO231","v":"0-18"},{"$f":"'Summary Calculations'!AP231","v":320},{"$f":"'Summary Calculations'!AQ231","v":323.58178074733968},{"$f":"'Summary Calculations'!AR231","v":327.17156149467945},{"$f":"'Summary Calculations'!AS231","v":332.79379163573373},{"$f":"'Summary Calculations'!AT231","v":338.46881267013106},{"$f":"'Summary Calculations'!AU231","v":344.19662459787173}]
[null,{"$f":"'Summary Calculations'!AK232","v":"FAB"},{"$f":"'Summary Calculations'!AL232","v":"FA"},{"$f":"'Summary Calculations'!AM232","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN232","v":"Outpatient"},{"$f":"'Summary Calculations'!AO232","v":"19-24"},{"$f":"'Summary Calculations'!AP232","v":340},{"$f":"'Summary Calculations'!AQ232","v":345.18911016949153},{"$f":"'Summary Calculations'!AR232","v":350.38672033898308},{"$f":"'Summary Calculations'!AS232","v":358.52211016949155},{"$f":"'Summary Calculations'!AT232","v":366.74224364406786},{"$f":"'Summary Calculations'!AU232","v":375.04712076271198}]
[null,{"$f":"'Summary Calculations'!AK233","v":"FAC"},{"$f":"'Summary Calculations'!AL233","v":"FA"},{"$f":"'Summary Calculations'!AM233","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN233","v":"Outpatient"},{"$f":"'Summary Calculations'!AO233","v":"25-34"},{"$f":"'Summary Calculations'!AP233","v":360},{"$f":"'Summary Calculations'!AQ233","v":363.46165791223405},{"$f":"'Summary Calculations'!AR233","v":366.93231582446805},{"$f":"'Summary Calculations'!AS233","v":372.3776584109043},{"$f":"'Summary Calculations'!AT233","v":377.88283992686172},{"$f":"'Summary Calculations'!AU233","v":383.44786037234047}]
[null,{"$f":"'Summary Calculations'!AK234","v":"FAD"},{"$f":"'Summary Calculations'!AL234","v":"FA"},{"$f":"'Summary Calculations'!AM234","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN234","v":"Outpatient"},{"$f":"'Summary Calculations'!AO234","v":"35-44"},{"$f":"'Summary Calculations'!AP234","v":380},{"$f":"'Summary Calculations'!AQ234","v":367.65700353606786},{"$f":"'Summary Calculations'!AR234","v":355.32350707213573},{"$f":"'Summary Calculations'!AS234","v":336.03120297029699},{"$f":"'Summary Calculations'!AT234","v":316.54088401697311},{"$f":"'Summary Calculations'!AU234","v":296.85255021216398}]
[null,{"$f":"'Summary Calculations'!AK235","v":"FAE"},{"$f":"'Summary Calculations'!AL235","v":"FA"},{"$f":"'Summary Calculations'!AM235","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN235","v":"Outpatient"},{"$f":"'Summary Calculations'!AO235","v":"45-54"},{"$f":"'Summary Calculations'!AP235","v":400},{"$f":"'Summary Calculations'!AQ235","v":396.8879149888142},{"$f":"'Summary Calculations'!AR235","v":393.78582997762857},{"$f":"'Summary Calculations'!AS235","v":388.92390827740485},{"$f":"'Summary Calculations'!AT235","v":384.00233109619677},{"$f":"'Summary Calculations'!AU235","v":379.02109843400439}]
[null,{"$f":"'Summary Calculations'!AK236","v":"FAF"},{"$f":"'Summary Calculations'!AL236","v":"FA"},{"$f":"'Summary Calculations'!AM236","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN236","v":"Outpatient"},{"$f":"'Summary Calculations'!AO236","v":"55-64"},{"$f":"'Summary Calculations'!AP236","v":420},{"$f":"'Summary Calculations'!AQ236","v":428.70362078547606},{"$f":"'Summary Calculations'!AR236","v":437.41774157095216},{"$f":"'Summary Calculations'!AS236","v":451.04911622823255},{"$f":"'Summary Calculations'!AT236","v":464.80497832530557},{"$f":"'Summary Calculations'!AU236","v":478.68532786217105}]
[null,{"$f":"'Summary Calculations'!AK237","v":"FAG"},{"$f":"'Summary Calculations'!AL237","v":"FA"},{"$f":"'Summary Calculations'!AM237","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN237","v":"Outpatient"},{"$f":"'Summary Calculations'!AO237","v":"65-74"},{"$f":"'Summary Calculations'!AP237","v":440},{"$f":"'Summary Calculations'!AQ237","v":451.58512193379374},{"$f":"'Summary Calculations'!AR237","v":463.18124386758751},{"$f":"'Summary Calculations'!AS237","v":481.34384448678259},{"$f":"'Summary Calculations'!AT237","v":499.68108549654681},{"$f":"'Summary Calculations'!AU237","v":518.19296689688031}]
[null,{"$f":"'Summary Calculations'!AK238","v":"FAH"},{"$f":"'Summary Calculations'!AL238","v":"FA"},{"$f":"'Summary Calculations'!AM238","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN238","v":"Outpatient"},{"$f":"'Summary Calculations'!AO238","v":"75-84"},{"$f":"'Summary Calculations'!AP238","v":460},{"$f":"'Summary Calculations'!AQ238","v":464.08132896688085},{"$f":"'Summary Calculations'!AR238","v":468.17415793376182},{"$f":"'Summary Calculations'!AS238","v":474.57867733564018},{"$f":"'Summary Calculations'!AT238","v":481.05898986653489},{"$f":"'Summary Calculations'!AU238","v":487.61509552644588}]
[null,{"$f":"'Summary Calculations'!AK239","v":"FAI"},{"$f":"'Summary Calculations'!AL239","v":"FA"},{"$f":"'Summary Calculations'!AM239","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN239","v":"Outpatient"},{"$f":"'Summary Calculations'!AO239","v":"85+"},{"$f":"'Summary Calculations'!AP239","v":480},{"$f":"'Summary Calculations'!AQ239","v":460.22884987716617},{"$f":"'Summary Calculations'!AR239","v":440.46969975433234},{"$f":"'Summary Calculations'!AS239","v":409.55619069118904},{"$f":"'Summary Calculations'!AT239","v":378.35585525529501},{"$f":"'Summary Calculations'!AU239","v":346.83682384967784}]
[null,{"$f":"'Summary Calculations'!AK240","v":"FBA"},{"$f":"'Summary Calculations'!AL240","v":"FB"},{"$f":"'Summary Calculations'!AM240","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN240","v":"Elective"},{"$f":"'Summary Calculations'!AO240","v":"0-18"},{"$f":"'Summary Calculations'!AP240","v":350},{"$f":"'Summary Calculations'!AQ240","v":353.91757269240281},{"$f":"'Summary Calculations'!AR240","v":357.84389538480571},{"$f":"'Summary Calculations'!AS240","v":363.99320960158371},{"$f":"'Summary Calculations'!AT240","v":370.20026385795592},{"$f":"'Summary Calculations'!AU240","v":376.46505815392226}]
[null,{"$f":"'Summary Calculations'!AK241","v":"FBB"},{"$f":"'Summary Calculations'!AL241","v":"FB"},{"$f":"'Summary Calculations'!AM241","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN241","v":"Elective"},{"$f":"'Summary Calculations'!AO241","v":"19-24"},{"$f":"'Summary Calculations'!AP241","v":370},{"$f":"'Summary Calculations'!AQ241","v":375.64697283150548},{"$f":"'Summary Calculations'!AR241","v":381.30319566301097},{"$f":"'Summary Calculations'!AS241","v":390.15641400797603},{"$f":"'Summary Calculations'!AT241","v":399.10185337736789},{"$f":"'Summary Calculations'!AU241","v":408.13951377118639}]
[null,{"$f":"'Summary Calculations'!AK242","v":"FBC"},{"$f":"'Summary Calculations'!AL242","v":"FB"},{"$f":"'Summary Calculations'!AM242","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN242","v":"Elective"},{"$f":"'Summary Calculations'!AO242","v":"25-34"},{"$f":"'Summary Calculations'!AP242","v":390},{"$f":"'Summary Calculations'!AQ242","v":393.75012940492019},{"$f":"'Summary Calculations'!AR242","v":397.51000880984043},{"$f":"'Summary Calculations'!AS242","v":403.40912994514628},{"$f":"'Summary Calculations'!AT242","v":409.37307658743356},{"$f":"'Summary Calculations'!AU242","v":415.40184873670222}]
[null,{"$f":"'Summary Calculations'!AK243","v":"FBD"},{"$f":"'Summary Calculations'!AL243","v":"FB"},{"$f":"'Summary Calculations'!AM243","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN243","v":"Elective"},{"$f":"'Summary Calculations'!AO243","v":"35-44"},{"$f":"'Summary Calculations'!AP243","v":410},{"$f":"'Summary Calculations'!AQ243","v":396.68255644681011},{"$f":"'Summary Calculations'!AR243","v":383.37536289362015},{"$f":"'Summary Calculations'!AS243","v":362.55998215216255},{"$f":"'Summary Calculations'!AT243","v":341.53095380778683},{"$f":"'Summary Calculations'!AU243","v":320.28827786049277}]
[null,{"$f":"'Summary Calculations'!AK244","v":"FBE"},{"$f":"'Summary Calculations'!AL244","v":"FB"},{"$f":"'Summary Calculations'!AM244","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN244","v":"Elective"},{"$f":"'Summary Calculations'!AO244","v":"45-54"},{"$f":"'Summary Calculations'!AP244","v":430},{"$f":"'Summary Calculations'!AQ244","v":426.65450861297535},{"$f":"'Summary Calculations'!AR244","v":423.31976722595067},{"$f":"'Summary Calculations'!AS244","v":418.09320139821028},{"$f":"'Summary Calculations'!AT244","v":412.80250592841162},{"$f":"'Summary Calculations'!AU244","v":407.44768081655479}]
[null,{"$f":"'Summary Calculations'!AK245","v":"FBF"},{"$f":"'Summary Calculations'!AL245","v":"FB"},{"$f":"'Summary Calculations'!AM245","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN245","v":"Elective"},{"$f":"'Summary Calculations'!AO245","v":"55-64"},{"$f":"'Summary Calculations'!AP245","v":450},{"$f":"'Summary Calculations'!AQ245","v":459.32530798443861},{"$f":"'Summary Calculations'!AR245","v":468.66186596887729},{"$f":"'Summary Calculations'!AS245","v":483.26691024453493},{"$f":"'Summary Calculations'!AT245","v":498.00533391997027},{"$f":"'Summary Calculations'!AU245","v":512.87713699518338}]
[null,{"$f":"'Summary Calculations'!AK246","v":"FBG"},{"$f":"'Summary Calculations'!AL246","v":"FB"},{"$f":"'Summary Calculations'!AM246","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN246","v":"Elective"},{"$f":"'Summary Calculations'!AO246","v":"65-74"},{"$f":"'Summary Calculations'!AP246","v":470},{"$f":"'Summary Calculations'!AQ246","v":482.37501661109786},{"$f":"'Summary Calculations'!AR246","v":494.76178322219573},{"$f":"'Summary Calculations'!AS246","v":514.16274297451764},{"$f":"'Summary Calculations'!AT246","v":533.75025041676588},{"$f":"'Summary Calculations'!AU246","v":553.52430554894011}]
[null,{"$f":"'Summary Calculations'!AK247","v":"FBH"},{"$f":"'Summary Calculations'!AL247","v":"FB"},{"$f":"'Summary Calculations'!AM247","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN247","v":"Elective"},{"$f":"'Summary Calculations'!AO247","v":"75-84"},{"$f":"'Summary Calculations'!AP247","v":490},{"$f":"'Summary Calculations'!AQ247","v":494.34750259515573},{"$f":"'Summary Calculations'!AR247","v":498.70725519031146},{"$f":"'Summary Calculations'!AS247","v":505.52946064013838},{"$f":"'Summary Calculations'!AT247","v":512.43240224913495},{"$f":"'Summary Calculations'!AU247","v":519.41608001730094}]
[null,{"$f":"'Summary Calculations'!AK248","v":"FBI"},{"$f":"'Summary Calculations'!AL248","v":"FB"},{"$f":"'Summary Calculations'!AM248","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN248","v":"Elective"},{"$f":"'Summary Calculations'!AO248","v":"85+"},{"$f":"'Summary Calculations'!AP248","v":510},{"$f":"'Summary Calculations'!AQ248","v":488.99315299448904},{"$f":"'Summary Calculations'!AR248","v":467.99905598897806},{"$f":"'Summary Calculations'!AS248","v":435.15345260938841},{"$f":"'Summary Calculations'!AT248","v":402.00309620875106},{"$f":"'Summary Calculations'!AU248","v":368.51412534028282}]
[null,{"$f":"'Summary Calculations'!AK249","v":"FCA"},{"$f":"'Summary Calculations'!AL249","v":"FC"},{"$f":"'Summary Calculations'!AM249","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN249","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO249","v":"0-18"},{"$f":"'Summary Calculations'!AP249","v":390},{"$f":"'Summary Calculations'!AQ249","v":394.36529528582025},{"$f":"'Summary Calculations'!AR249","v":398.74034057164062},{"$f":"'Summary Calculations'!AS249","v":405.59243355605048},{"$f":"'Summary Calculations'!AT249","v":412.50886544172232},{"$f":"'Summary Calculations'!AU249","v":419.48963622865625}]
[null,{"$f":"'Summary Calculations'!AK250","v":"FCB"},{"$f":"'Summary Calculations'!AL250","v":"FC"},{"$f":"'Summary Calculations'!AM250","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN250","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO250","v":"19-24"},{"$f":"'Summary Calculations'!AP250","v":410},{"$f":"'Summary Calculations'!AQ250","v":416.25745638085743},{"$f":"'Summary Calculations'!AR250","v":422.52516276171491},{"$f":"'Summary Calculations'!AS250","v":432.33548579262219},{"$f":"'Summary Calculations'!AT250","v":442.24799968843485},{"$f":"'Summary Calculations'!AU250","v":452.26270444915258}]
[null,{"$f":"'Summary Calculations'!AK251","v":"FCC"},{"$f":"'Summary Calculations'!AL251","v":"FC"},{"$f":"'Summary Calculations'!AM251","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN251","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO251","v":"25-34"},{"$f":"'Summary Calculations'!AP251","v":430},{"$f":"'Summary Calculations'!AQ251","v":434.13475806183516},{"$f":"'Summary Calculations'!AR251","v":438.28026612367023},{"$f":"'Summary Calculations'!AS251","v":444.78442532413573},{"$f":"'Summary Calculations'!AT251","v":451.36005880152925},{"$f":"'Summary Calculations'!AU251","v":458.00716655585109}]
[null,{"$f":"'Summary Calculations'!AK252","v":"FCD"},{"$f":"'Summary Calculations'!AL252","v":"FC"},{"$f":"'Summary Calculations'!AM252","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN252","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO252","v":"35-44"},{"$f":"'Summary Calculations'!AP252","v":450},{"$f":"'Summary Calculations'!AQ252","v":435.38329366113305},{"$f":"'Summary Calculations'!AR252","v":420.77783732226607},{"$f":"'Summary Calculations'!AS252","v":397.93168772798333},{"$f":"'Summary Calculations'!AT252","v":374.85104686220495},{"$f":"'Summary Calculations'!AU252","v":351.5359147249311}]
[null,{"$f":"'Summary Calculations'!AK253","v":"FCE"},{"$f":"'Summary Calculations'!AL253","v":"FC"},{"$f":"'Summary Calculations'!AM253","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN253","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO253","v":"45-54"},{"$f":"'Summary Calculations'!AP253","v":470},{"$f":"'Summary Calculations'!AQ253","v":466.34330011185671},{"$f":"'Summary Calculations'!AR253","v":462.69835022371353},{"$f":"'Summary Calculations'!AS253","v":456.98559222595071},{"$f":"'Summary Calculations'!AT253","v":451.20273903803115},{"$f":"'Summary Calculations'!AU253","v":445.34979065995509}]
[null,{"$f":"'Summary Calculations'!AK254","v":"FCF"},{"$f":"'Summary Calculations'!AL254","v":"FC"},{"$f":"'Summary Calculations'!AM254","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN254","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO254","v":"55-64"},{"$f":"'Summary Calculations'!AP254","v":490},{"$f":"'Summary Calculations'!AQ254","v":500.15422424972201},{"$f":"'Summary Calculations'!AR254","v":510.32069849944418},{"$f":"'Summary Calculations'!AS254","v":526.22396893293796},{"$f":"'Summary Calculations'!AT254","v":542.27247471285648},{"$f":"'Summary Calculations'!AU254","v":558.46621583919966}]
[null,{"$f":"'Summary Calculations'!AK255","v":"FCG"},{"$f":"'Summary Calculations'!AL255","v":"FC"},{"$f":"'Summary Calculations'!AM255","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN255","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO255","v":"65-74"},{"$f":"'Summary Calculations'!AP255","v":510},{"$f":"'Summary Calculations'!AQ255","v":523.42820951417002},{"$f":"'Summary Calculations'!AR255","v":536.86916902834002},{"$f":"'Summary Calculations'!AS255","v":557.92127429149798},{"$f":"'Summary Calculations'!AT255","v":579.17580364372463},{"$f":"'Summary Calculations'!AU255","v":600.63275708502033}]
[null,{"$f":"'Summary Calculations'!AK256","v":"FCH"},{"$f":"'Summary Calculations'!AL256","v":"FC"},{"$f":"'Summary Calculations'!AM256","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN256","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO256","v":"75-84"},{"$f":"'Summary Calculations'!AP256","v":530},{"$f":"'Summary Calculations'!AQ256","v":534.70240076618882},{"$f":"'Summary Calculations'!AR256","v":539.4180515323776},{"$f":"'Summary Calculations'!AS256","v":546.79717171280288},{"$f":"'Summary Calculations'!AT256","v":554.26361875926852},{"$f":"'Summary Calculations'!AU256","v":561.81739267177466}]
[null,{"$f":"'Summary Calculations'!AK257","v":"FCI"},{"$f":"'Summary Calculations'!AL257","v":"FC"},{"$f":"'Summary Calculations'!AM257","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN257","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO257","v":"85+"},{"$f":"'Summary Calculations'!AP257","v":550},{"$f":"'Summary Calculations'!AQ257","v":527.34555715091949},{"$f":"'Summary Calculations'!AR257","v":504.70486430183917},{"$f":"'Summary Calculations'!AS257","v":469.28313516698756},{"$f":"'Summary Calculations'!AT257","v":433.53275081335897},{"$f":"'Summary Calculations'!AU257","v":397.41719399442269}]
[null,{"$f":"'Summary Calculations'!AK258","v":"FDA"},{"$f":"'Summary Calculations'!AL258","v":"FD"},{"$f":"'Summary Calculations'!AM258","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN258","v":"A&E"},{"$f":"'Summary Calculations'!AO258","v":"0-18"},{"$f":"'Summary Calculations'!AP258","v":400},{"$f":"'Summary Calculations'!AQ258","v":404.47722593417461},{"$f":"'Summary Calculations'!AR258","v":408.96445186834939},{"$f":"'Summary Calculations'!AS258","v":415.99223954466714},{"$f":"'Summary Calculations'!AT258","v":423.08601583766387},{"$f":"'Summary Calculations'!AU258","v":430.24578074733972}]
[null,{"$f":"'Summary Calculations'!AK259","v":"FDB"},{"$f":"'Summary Calculations'!AL259","v":"FD"},{"$f":"'Summary Calculations'!AM259","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN259","v":"A&E"},{"$f":"'Summary Calculations'!AO259","v":"19-24"},{"$f":"'Summary Calculations'!AP259","v":420},{"$f":"'Summary Calculations'!AQ259","v":426.41007726819538},{"$f":"'Summary Calculations'!AR259","v":432.83065453639091},{"$f":"'Summary Calculations'!AS259","v":442.88025373878367},{"$f":"'Summary Calculations'!AT259","v":453.03453626620148},{"$f":"'Summary Calculations'!AU259","v":463.29350211864414}]
[null,{"$f":"'Summary Calculations'!AK260","v":"FDC"},{"$f":"'Summary Calculations'!AL260","v":"FD"},{"$f":"'Summary Calculations'!AM260","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN260","v":"A&E"},{"$f":"'Summary Calculations'!AO260","v":"25-34"},{"$f":"'Summary Calculations'!AP260","v":440},{"$f":"'Summary Calculations'!AQ260","v":444.23091522606381},{"$f":"'Summary Calculations'!AR260","v":448.4728304521276},{"$f":"'Summary Calculations'!AS260","v":455.12824916888297},{"$f":"'Summary Calculations'!AT260","v":461.85680435505316},{"$f":"'Summary Calculations'!AU260","v":468.65849601063832}]
[null,{"$f":"'Summary Calculations'!AK261","v":"FDD"},{"$f":"'Summary Calculations'!AL261","v":"FD"},{"$f":"'Summary Calculations'!AM261","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN261","v":"A&E"},{"$f":"'Summary Calculations'!AO261","v":"35-44"},{"$f":"'Summary Calculations'!AP261","v":460},{"$f":"'Summary Calculations'!AQ261","v":445.0584779647138},{"$f":"'Summary Calculations'!AR261","v":430.1284559294275},{"$f":"'Summary Calculations'!AS261","v":406.7746141219385},{"$f":"'Summary Calculations'!AT261","v":383.18107012580947},{"$f":"'Summary Calculations'!AU261","v":359.34782394104059}]
[null,{"$f":"'Summary Calculations'!AK262","v":"FDE"},{"$f":"'Summary Calculations'!AL262","v":"FD"},{"$f":"'Summary Calculations'!AM262","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN262","v":"A&E"},{"$f":"'Summary Calculations'!AO262","v":"45-54"},{"$f":"'Summary Calculations'!AP262","v":480},{"$f":"'Summary Calculations'!AQ262","v":476.26549798657715},{"$f":"'Summary Calculations'!AR262","v":472.54299597315429},{"$f":"'Summary Calculations'!AS262","v":466.70868993288582},{"$f":"'Summary Calculations'!AT262","v":460.80279731543624},{"$f":"'Summary Calculations'!AU262","v":454.82531812080538}]
[null,{"$f":"'Summary Calculations'!AK263","v":"FDF"},{"$f":"'Summary Calculations'!AL263","v":"FD"},{"$f":"'Summary Calculations'!AM263","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN263","v":"A&E"},{"$f":"'Summary Calculations'!AO263","v":"55-64"},{"$f":"'Summary Calculations'!AP263","v":500},{"$f":"'Summary Calculations'!AQ263","v":510.36145331604286},{"$f":"'Summary Calculations'!AR263","v":520.73540663208576},{"$f":"'Summary Calculations'!AS263","v":536.96323360503868},{"$f":"'Summary Calculations'!AT263","v":553.33925991107787},{"$f":"'Summary Calculations'!AU263","v":569.86348555020356}]
[null,{"$f":"'Summary Calculations'!AK264","v":"FDG"},{"$f":"'Summary Calculations'!AL264","v":"FD"},{"$f":"'Summary Calculations'!AM264","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN264","v":"A&E"},{"$f":"'Summary Calculations'!AO264","v":"65-74"},{"$f":"'Summary Calculations'!AP264","v":520},{"$f":"'Summary Calculations'!AQ264","v":533.69150773993806},{"$f":"'Summary Calculations'!AR264","v":547.39601547987604},{"$f":"'Summary Calculations'!AS264","v":568.86090712074292},{"$f":"'Summary Calculations'!AT264","v":590.53219195046427},{"$f":"'Summary Calculations'!AU264","v":612.40986996904007}]
[null,{"$f":"'Summary Calculations'!AK265","v":"FDH"},{"$f":"'Summary Calculations'!AL265","v":"FD"},{"$f":"'Summary Calculations'!AM265","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN265","v":"A&E"},{"$f":"'Summary Calculations'!AO265","v":"75-84"},{"$f":"'Summary Calculations'!AP265","v":540},{"$f":"'Summary Calculations'!AQ265","v":544.79112530894702},{"$f":"'Summary Calculations'!AR265","v":549.59575061789417},{"$f":"'Summary Calculations'!AS265","v":557.11409948096878},{"$f":"'Summary Calculations'!AT265","v":564.72142288680175},{"$f":"'Summary Calculations'!AU265","v":572.41772083539297}]
[null,{"$f":"'Summary Calculations'!AK266","v":"FDI"},{"$f":"'Summary Calculations'!AL266","v":"FD"},{"$f":"'Summary Calculations'!AM266","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN266","v":"A&E"},{"$f":"'Summary Calculations'!AO266","v":"85+"},{"$f":"'Summary Calculations'!AP266","v":560},{"$f":"'Summary Calculations'!AQ266","v":536.93365819002702},{"$f":"'Summary Calculations'!AR266","v":513.88131638005427},{"$f":"'Summary Calculations'!AS266","v":477.81555580638724},{"$f":"'Summary Calculations'!AT266","v":441.41516446451084},{"$f":"'Summary Calculations'!AU266","v":404.64296115795747}]
[null,{"$f":"'Summary Calculations'!AK267","v":"FEA"},{"$f":"'Summary Calculations'!AL267","v":"FE"},{"$f":"'Summary Calculations'!AM267","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN267","v":"Community"},{"$f":"'Summary Calculations'!AO267","v":"0-18"},{"$f":"'Summary Calculations'!AP267","v":420},{"$f":"'Summary Calculations'!AQ267","v":424.70108723088333},{"$f":"'Summary Calculations'!AR267","v":429.41267446176687},{"$f":"'Summary Calculations'!AS267","v":436.79185152190047},{"$f":"'Summary Calculations'!AT267","v":444.24031662954707},{"$f":"'Summary Calculations'!AU267","v":451.75806978470666}]
[null,{"$f":"'Summary Calculations'!AK268","v":"FEB"},{"$f":"'Summary Calculations'!AL268","v":"FE"},{"$f":"'Summary Calculations'!AM268","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN268","v":"Community"},{"$f":"'Summary Calculations'!AO268","v":"19-24"},{"$f":"'Summary Calculations'!AP268","v":440},{"$f":"'Summary Calculations'!AQ268","v":446.71531904287144},{"$f":"'Summary Calculations'!AR268","v":453.4416380857428},{"$f":"'Summary Calculations'!AS268","v":463.96978963110672},{"$f":"'Summary Calculations'!AT268","v":474.60760942173494},{"$f":"'Summary Calculations'!AU268","v":485.35509745762721}]
[null,{"$f":"'Summary Calculations'!AK269","v":"FEC"},{"$f":"'Summary Calculations'!AL269","v":"FE"},{"$f":"'Summary Calculations'!AM269","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN269","v":"Community"},{"$f":"'Summary Calculations'!AO269","v":"25-34"},{"$f":"'Summary Calculations'!AP269","v":460},{"$f":"'Summary Calculations'!AQ269","v":464.42322955452124},{"$f":"'Summary Calculations'!AR269","v":468.85795910904255},{"$f":"'Summary Calculations'!AS269","v":475.81589685837764},{"$f":"'Summary Calculations'!AT269","v":482.85029546210109},{"$f":"'Summary Calculations'!AU269","v":489.96115492021278}]
[null,{"$f":"'Summary Calculations'!AK270","v":"FED"},{"$f":"'Summary Calculations'!AL270","v":"FE"},{"$f":"'Summary Calculations'!AM270","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN270","v":"Community"},{"$f":"'Summary Calculations'!AO270","v":"35-44"},{"$f":"'Summary Calculations'!AP270","v":480},{"$f":"'Summary Calculations'!AQ270","v":464.40884657187519},{"$f":"'Summary Calculations'!AR270","v":448.82969314375043},{"$f":"'Summary Calculations'!AS270","v":424.46046690984889},{"$f":"'Summary Calculations'!AT270","v":399.84111665301862},{"$f":"'Summary Calculations'!AU270","v":374.97164237325984}]
[null,{"$f":"'Summary Calculations'!AK271","v":"FEE"},{"$f":"'Summary Calculations'!AL271","v":"FE"},{"$f":"'Summary Calculations'!AM271","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN271","v":"Community"},{"$f":"'Summary Calculations'!AO271","v":"45-54"},{"$f":"'Summary Calculations'!AP271","v":500},{"$f":"'Summary Calculations'!AQ271","v":496.1098937360178},{"$f":"'Summary Calculations'!AR271","v":492.23228747203575},{"$f":"'Summary Calculations'!AS271","v":486.15488534675609},{"$f":"'Summary Calculations'!AT271","v":480.002913870246},{"$f":"'Summary Calculations'!AU271","v":473.7763730425055}]
[null,{"$f":"'Summary Calculations'!AK272","v":"FEF"},{"$f":"'Summary Calculations'!AL272","v":"FE"},{"$f":"'Summary Calculations'!AM272","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN272","v":"Community"},{"$f":"'Summary Calculations'!AO272","v":"55-64"},{"$f":"'Summary Calculations'!AP272","v":520},{"$f":"'Summary Calculations'!AQ272","v":530.77591144868461},{"$f":"'Summary Calculations'!AR272","v":541.56482289736925},{"$f":"'Summary Calculations'!AS272","v":558.44176294924023},{"$f":"'Summary Calculations'!AT272","v":575.47283030752101},{"$f":"'Summary Calculations'!AU272","v":592.65802497221171}]
[null,{"$f":"'Summary Calculations'!AK273","v":"FEG"},{"$f":"'Summary Calculations'!AL273","v":"FE"},{"$f":"'Summary Calculations'!AM273","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN273","v":"Community"},{"$f":"'Summary Calculations'!AO273","v":"65-74"},{"$f":"'Summary Calculations'!AP273","v":540},{"$f":"'Summary Calculations'!AQ273","v":554.21810419147425},{"$f":"'Summary Calculations'!AR273","v":568.44970838294842},{"$f":"'Summary Calculations'!AS273","v":590.74017277923326},{"$f":"'Summary Calculations'!AT273","v":613.24496856394387},{"$f":"'Summary Calculations'!AU273","v":635.96409573708036}]
[null,{"$f":"'Summary Calculations'!AK274","v":"FEH"},{"$f":"'Summary Calculations'!AL274","v":"FE"},{"$f":"'Summary Calculations'!AM274","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN274","v":"Community"},{"$f":"'Summary Calculations'!AO274","v":"75-84"},{"$f":"'Summary Calculations'!AP274","v":560},{"$f":"'Summary Calculations'!AQ274","v":564.96857439446364},{"$f":"'Summary Calculations'!AR274","v":569.95114878892741},{"$f":"'Summary Calculations'!AS274","v":577.74795501730114},{"$f":"'Summary Calculations'!AT274","v":585.63703114186865},{"$f":"'Summary Calculations'!AU274","v":593.61837716262983}]
[null,{"$f":"'Summary Calculations'!AK275","v":"FEI"},{"$f":"'Summary Calculations'!AL275","v":"FE"},{"$f":"'Summary Calculations'!AM275","v":"Test Spec 6"},{"$f":"'Summary Calculations'!AN275","v":"Community"},{"$f":"'Summary Calculations'!AO275","v":"85+"},{"$f":"'Summary Calculations'!AP275","v":580},{"$f":"'Summary Calculations'!AQ275","v":556.10986026824241},{"$f":"'Summary Calculations'!AR275","v":532.23422053648483},{"$f":"'Summary Calculations'!AS275","v":494.88039708518676},{"$f":"'Summary Calculations'!AT275","v":457.17999176681485},{"$f":"'Summary Calculations'!AU275","v":419.09449548502738}]
[null,{"$f":"'Summary Calculations'!AK276","v":"GAA"},{"$f":"'Summary Calculations'!AL276","v":"GA"},{"$f":"'Summary Calculations'!AM276","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN276","v":"Outpatient"},{"$f":"'Summary Calculations'!AO276","v":"0-18"},{"$f":"'Summary Calculations'!AP276","v":320},{"$f":"'Summary Calculations'!AQ276","v":323.58178074733968},{"$f":"'Summary Calculations'!AR276","v":327.17156149467945},{"$f":"'Summary Calculations'!AS276","v":332.79379163573373},{"$f":"'Summary Calculations'!AT276","v":338.46881267013106},{"$f":"'Summary Calculations'!AU276","v":344.19662459787173}]
[null,{"$f":"'Summary Calculations'!AK277","v":"GAB"},{"$f":"'Summary Calculations'!AL277","v":"GA"},{"$f":"'Summary Calculations'!AM277","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN277","v":"Outpatient"},{"$f":"'Summary Calculations'!AO277","v":"19-24"},{"$f":"'Summary Calculations'!AP277","v":340},{"$f":"'Summary Calculations'!AQ277","v":345.18911016949153},{"$f":"'Summary Calculations'!AR277","v":350.38672033898308},{"$f":"'Summary Calculations'!AS277","v":358.52211016949155},{"$f":"'Summary Calculations'!AT277","v":366.74224364406786},{"$f":"'Summary Calculations'!AU277","v":375.04712076271198}]
[null,{"$f":"'Summary Calculations'!AK278","v":"GAC"},{"$f":"'Summary Calculations'!AL278","v":"GA"},{"$f":"'Summary Calculations'!AM278","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN278","v":"Outpatient"},{"$f":"'Summary Calculations'!AO278","v":"25-34"},{"$f":"'Summary Calculations'!AP278","v":360},{"$f":"'Summary Calculations'!AQ278","v":363.46165791223405},{"$f":"'Summary Calculations'!AR278","v":366.93231582446805},{"$f":"'Summary Calculations'!AS278","v":372.3776584109043},{"$f":"'Summary Calculations'!AT278","v":377.88283992686172},{"$f":"'Summary Calculations'!AU278","v":383.44786037234047}]
[null,{"$f":"'Summary Calculations'!AK279","v":"GAD"},{"$f":"'Summary Calculations'!AL279","v":"GA"},{"$f":"'Summary Calculations'!AM279","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN279","v":"Outpatient"},{"$f":"'Summary Calculations'!AO279","v":"35-44"},{"$f":"'Summary Calculations'!AP279","v":380},{"$f":"'Summary Calculations'!AQ279","v":367.65700353606786},{"$f":"'Summary Calculations'!AR279","v":355.32350707213573},{"$f":"'Summary Calculations'!AS279","v":336.03120297029699},{"$f":"'Summary Calculations'!AT279","v":316.54088401697311},{"$f":"'Summary Calculations'!AU279","v":296.85255021216398}]
[null,{"$f":"'Summary Calculations'!AK280","v":"GAE"},{"$f":"'Summary Calculations'!AL280","v":"GA"},{"$f":"'Summary Calculations'!AM280","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN280","v":"Outpatient"},{"$f":"'Summary Calculations'!AO280","v":"45-54"},{"$f":"'Summary Calculations'!AP280","v":400},{"$f":"'Summary Calculations'!AQ280","v":396.8879149888142},{"$f":"'Summary Calculations'!AR280","v":393.78582997762857},{"$f":"'Summary Calculations'!AS280","v":388.92390827740485},{"$f":"'Summary Calculations'!AT280","v":384.00233109619677},{"$f":"'Summary Calculations'!AU280","v":379.02109843400439}]
[null,{"$f":"'Summary Calculations'!AK281","v":"GAF"},{"$f":"'Summary Calculations'!AL281","v":"GA"},{"$f":"'Summary Calculations'!AM281","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN281","v":"Outpatient"},{"$f":"'Summary Calculations'!AO281","v":"55-64"},{"$f":"'Summary Calculations'!AP281","v":420},{"$f":"'Summary Calculations'!AQ281","v":428.70362078547606},{"$f":"'Summary Calculations'!AR281","v":437.41774157095216},{"$f":"'Summary Calculations'!AS281","v":451.04911622823255},{"$f":"'Summary Calculations'!AT281","v":464.80497832530557},{"$f":"'Summary Calculations'!AU281","v":478.68532786217105}]
[null,{"$f":"'Summary Calculations'!AK282","v":"GAG"},{"$f":"'Summary Calculations'!AL282","v":"GA"},{"$f":"'Summary Calculations'!AM282","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN282","v":"Outpatient"},{"$f":"'Summary Calculations'!AO282","v":"65-74"},{"$f":"'Summary Calculations'!AP282","v":440},{"$f":"'Summary Calculations'!AQ282","v":451.58512193379374},{"$f":"'Summary Calculations'!AR282","v":463.18124386758751},{"$f":"'Summary Calculations'!AS282","v":481.34384448678259},{"$f":"'Summary Calculations'!AT282","v":499.68108549654681},{"$f":"'Summary Calculations'!AU282","v":518.19296689688031}]
[null,{"$f":"'Summary Calculations'!AK283","v":"GAH"},{"$f":"'Summary Calculations'!AL283","v":"GA"},{"$f":"'Summary Calculations'!AM283","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN283","v":"Outpatient"},{"$f":"'Summary Calculations'!AO283","v":"75-84"},{"$f":"'Summary Calculations'!AP283","v":460},{"$f":"'Summary Calculations'!AQ283","v":464.08132896688085},{"$f":"'Summary Calculations'!AR283","v":468.17415793376182},{"$f":"'Summary Calculations'!AS283","v":474.57867733564018},{"$f":"'Summary Calculations'!AT283","v":481.05898986653489},{"$f":"'Summary Calculations'!AU283","v":487.61509552644588}]
[null,{"$f":"'Summary Calculations'!AK284","v":"GAI"},{"$f":"'Summary Calculations'!AL284","v":"GA"},{"$f":"'Summary Calculations'!AM284","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN284","v":"Outpatient"},{"$f":"'Summary Calculations'!AO284","v":"85+"},{"$f":"'Summary Calculations'!AP284","v":480},{"$f":"'Summary Calculations'!AQ284","v":460.22884987716617},{"$f":"'Summary Calculations'!AR284","v":440.46969975433234},{"$f":"'Summary Calculations'!AS284","v":409.55619069118904},{"$f":"'Summary Calculations'!AT284","v":378.35585525529501},{"$f":"'Summary Calculations'!AU284","v":346.83682384967784}]
[null,{"$f":"'Summary Calculations'!AK285","v":"GBA"},{"$f":"'Summary Calculations'!AL285","v":"GB"},{"$f":"'Summary Calculations'!AM285","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN285","v":"Elective"},{"$f":"'Summary Calculations'!AO285","v":"0-18"},{"$f":"'Summary Calculations'!AP285","v":350},{"$f":"'Summary Calculations'!AQ285","v":353.91757269240281},{"$f":"'Summary Calculations'!AR285","v":357.84389538480571},{"$f":"'Summary Calculations'!AS285","v":363.99320960158371},{"$f":"'Summary Calculations'!AT285","v":370.20026385795592},{"$f":"'Summary Calculations'!AU285","v":376.46505815392226}]
[null,{"$f":"'Summary Calculations'!AK286","v":"GBB"},{"$f":"'Summary Calculations'!AL286","v":"GB"},{"$f":"'Summary Calculations'!AM286","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN286","v":"Elective"},{"$f":"'Summary Calculations'!AO286","v":"19-24"},{"$f":"'Summary Calculations'!AP286","v":370},{"$f":"'Summary Calculations'!AQ286","v":375.64697283150548},{"$f":"'Summary Calculations'!AR286","v":381.30319566301097},{"$f":"'Summary Calculations'!AS286","v":390.15641400797603},{"$f":"'Summary Calculations'!AT286","v":399.10185337736789},{"$f":"'Summary Calculations'!AU286","v":408.13951377118639}]
[null,{"$f":"'Summary Calculations'!AK287","v":"GBC"},{"$f":"'Summary Calculations'!AL287","v":"GB"},{"$f":"'Summary Calculations'!AM287","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN287","v":"Elective"},{"$f":"'Summary Calculations'!AO287","v":"25-34"},{"$f":"'Summary Calculations'!AP287","v":390},{"$f":"'Summary Calculations'!AQ287","v":393.75012940492019},{"$f":"'Summary Calculations'!AR287","v":397.51000880984043},{"$f":"'Summary Calculations'!AS287","v":403.40912994514628},{"$f":"'Summary Calculations'!AT287","v":409.37307658743356},{"$f":"'Summary Calculations'!AU287","v":415.40184873670222}]
[null,{"$f":"'Summary Calculations'!AK288","v":"GBD"},{"$f":"'Summary Calculations'!AL288","v":"GB"},{"$f":"'Summary Calculations'!AM288","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN288","v":"Elective"},{"$f":"'Summary Calculations'!AO288","v":"35-44"},{"$f":"'Summary Calculations'!AP288","v":410},{"$f":"'Summary Calculations'!AQ288","v":396.68255644681011},{"$f":"'Summary Calculations'!AR288","v":383.37536289362015},{"$f":"'Summary Calculations'!AS288","v":362.55998215216255},{"$f":"'Summary Calculations'!AT288","v":341.53095380778683},{"$f":"'Summary Calculations'!AU288","v":320.28827786049277}]
[null,{"$f":"'Summary Calculations'!AK289","v":"GBE"},{"$f":"'Summary Calculations'!AL289","v":"GB"},{"$f":"'Summary Calculations'!AM289","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN289","v":"Elective"},{"$f":"'Summary Calculations'!AO289","v":"45-54"},{"$f":"'Summary Calculations'!AP289","v":430},{"$f":"'Summary Calculations'!AQ289","v":426.65450861297535},{"$f":"'Summary Calculations'!AR289","v":423.31976722595067},{"$f":"'Summary Calculations'!AS289","v":418.09320139821028},{"$f":"'Summary Calculations'!AT289","v":412.80250592841162},{"$f":"'Summary Calculations'!AU289","v":407.44768081655479}]
[null,{"$f":"'Summary Calculations'!AK290","v":"GBF"},{"$f":"'Summary Calculations'!AL290","v":"GB"},{"$f":"'Summary Calculations'!AM290","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN290","v":"Elective"},{"$f":"'Summary Calculations'!AO290","v":"55-64"},{"$f":"'Summary Calculations'!AP290","v":450},{"$f":"'Summary Calculations'!AQ290","v":459.32530798443861},{"$f":"'Summary Calculations'!AR290","v":468.66186596887729},{"$f":"'Summary Calculations'!AS290","v":483.26691024453493},{"$f":"'Summary Calculations'!AT290","v":498.00533391997027},{"$f":"'Summary Calculations'!AU290","v":512.87713699518338}]
[null,{"$f":"'Summary Calculations'!AK291","v":"GBG"},{"$f":"'Summary Calculations'!AL291","v":"GB"},{"$f":"'Summary Calculations'!AM291","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN291","v":"Elective"},{"$f":"'Summary Calculations'!AO291","v":"65-74"},{"$f":"'Summary Calculations'!AP291","v":470},{"$f":"'Summary Calculations'!AQ291","v":482.37501661109786},{"$f":"'Summary Calculations'!AR291","v":494.76178322219573},{"$f":"'Summary Calculations'!AS291","v":514.16274297451764},{"$f":"'Summary Calculations'!AT291","v":533.75025041676588},{"$f":"'Summary Calculations'!AU291","v":553.52430554894011}]
[null,{"$f":"'Summary Calculations'!AK292","v":"GBH"},{"$f":"'Summary Calculations'!AL292","v":"GB"},{"$f":"'Summary Calculations'!AM292","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN292","v":"Elective"},{"$f":"'Summary Calculations'!AO292","v":"75-84"},{"$f":"'Summary Calculations'!AP292","v":490},{"$f":"'Summary Calculations'!AQ292","v":494.34750259515573},{"$f":"'Summary Calculations'!AR292","v":498.70725519031146},{"$f":"'Summary Calculations'!AS292","v":505.52946064013838},{"$f":"'Summary Calculations'!AT292","v":512.43240224913495},{"$f":"'Summary Calculations'!AU292","v":519.41608001730094}]
[null,{"$f":"'Summary Calculations'!AK293","v":"GBI"},{"$f":"'Summary Calculations'!AL293","v":"GB"},{"$f":"'Summary Calculations'!AM293","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN293","v":"Elective"},{"$f":"'Summary Calculations'!AO293","v":"85+"},{"$f":"'Summary Calculations'!AP293","v":510},{"$f":"'Summary Calculations'!AQ293","v":488.99315299448904},{"$f":"'Summary Calculations'!AR293","v":467.99905598897806},{"$f":"'Summary Calculations'!AS293","v":435.15345260938841},{"$f":"'Summary Calculations'!AT293","v":402.00309620875106},{"$f":"'Summary Calculations'!AU293","v":368.51412534028282}]
[null,{"$f":"'Summary Calculations'!AK294","v":"GCA"},{"$f":"'Summary Calculations'!AL294","v":"GC"},{"$f":"'Summary Calculations'!AM294","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN294","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO294","v":"0-18"},{"$f":"'Summary Calculations'!AP294","v":390},{"$f":"'Summary Calculations'!AQ294","v":394.36529528582025},{"$f":"'Summary Calculations'!AR294","v":398.74034057164062},{"$f":"'Summary Calculations'!AS294","v":405.59243355605048},{"$f":"'Summary Calculations'!AT294","v":412.50886544172232},{"$f":"'Summary Calculations'!AU294","v":419.48963622865625}]
[null,{"$f":"'Summary Calculations'!AK295","v":"GCB"},{"$f":"'Summary Calculations'!AL295","v":"GC"},{"$f":"'Summary Calculations'!AM295","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN295","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO295","v":"19-24"},{"$f":"'Summary Calculations'!AP295","v":410},{"$f":"'Summary Calculations'!AQ295","v":416.25745638085743},{"$f":"'Summary Calculations'!AR295","v":422.52516276171491},{"$f":"'Summary Calculations'!AS295","v":432.33548579262219},{"$f":"'Summary Calculations'!AT295","v":442.24799968843485},{"$f":"'Summary Calculations'!AU295","v":452.26270444915258}]
[null,{"$f":"'Summary Calculations'!AK296","v":"GCC"},{"$f":"'Summary Calculations'!AL296","v":"GC"},{"$f":"'Summary Calculations'!AM296","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN296","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO296","v":"25-34"},{"$f":"'Summary Calculations'!AP296","v":430},{"$f":"'Summary Calculations'!AQ296","v":434.13475806183516},{"$f":"'Summary Calculations'!AR296","v":438.28026612367023},{"$f":"'Summary Calculations'!AS296","v":444.78442532413573},{"$f":"'Summary Calculations'!AT296","v":451.36005880152925},{"$f":"'Summary Calculations'!AU296","v":458.00716655585109}]
[null,{"$f":"'Summary Calculations'!AK297","v":"GCD"},{"$f":"'Summary Calculations'!AL297","v":"GC"},{"$f":"'Summary Calculations'!AM297","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN297","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO297","v":"35-44"},{"$f":"'Summary Calculations'!AP297","v":450},{"$f":"'Summary Calculations'!AQ297","v":435.38329366113305},{"$f":"'Summary Calculations'!AR297","v":420.77783732226607},{"$f":"'Summary Calculations'!AS297","v":397.93168772798333},{"$f":"'Summary Calculations'!AT297","v":374.85104686220495},{"$f":"'Summary Calculations'!AU297","v":351.5359147249311}]
[null,{"$f":"'Summary Calculations'!AK298","v":"GCE"},{"$f":"'Summary Calculations'!AL298","v":"GC"},{"$f":"'Summary Calculations'!AM298","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN298","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO298","v":"45-54"},{"$f":"'Summary Calculations'!AP298","v":470},{"$f":"'Summary Calculations'!AQ298","v":466.34330011185671},{"$f":"'Summary Calculations'!AR298","v":462.69835022371353},{"$f":"'Summary Calculations'!AS298","v":456.98559222595071},{"$f":"'Summary Calculations'!AT298","v":451.20273903803115},{"$f":"'Summary Calculations'!AU298","v":445.34979065995509}]
[null,{"$f":"'Summary Calculations'!AK299","v":"GCF"},{"$f":"'Summary Calculations'!AL299","v":"GC"},{"$f":"'Summary Calculations'!AM299","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN299","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO299","v":"55-64"},{"$f":"'Summary Calculations'!AP299","v":490},{"$f":"'Summary Calculations'!AQ299","v":500.15422424972201},{"$f":"'Summary Calculations'!AR299","v":510.32069849944418},{"$f":"'Summary Calculations'!AS299","v":526.22396893293796},{"$f":"'Summary Calculations'!AT299","v":542.27247471285648},{"$f":"'Summary Calculations'!AU299","v":558.46621583919966}]
[null,{"$f":"'Summary Calculations'!AK300","v":"GCG"},{"$f":"'Summary Calculations'!AL300","v":"GC"},{"$f":"'Summary Calculations'!AM300","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN300","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO300","v":"65-74"},{"$f":"'Summary Calculations'!AP300","v":510},{"$f":"'Summary Calculations'!AQ300","v":523.42820951417002},{"$f":"'Summary Calculations'!AR300","v":536.86916902834002},{"$f":"'Summary Calculations'!AS300","v":557.92127429149798},{"$f":"'Summary Calculations'!AT300","v":579.17580364372463},{"$f":"'Summary Calculations'!AU300","v":600.63275708502033}]
[null,{"$f":"'Summary Calculations'!AK301","v":"GCH"},{"$f":"'Summary Calculations'!AL301","v":"GC"},{"$f":"'Summary Calculations'!AM301","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN301","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO301","v":"75-84"},{"$f":"'Summary Calculations'!AP301","v":530},{"$f":"'Summary Calculations'!AQ301","v":534.70240076618882},{"$f":"'Summary Calculations'!AR301","v":539.4180515323776},{"$f":"'Summary Calculations'!AS301","v":546.79717171280288},{"$f":"'Summary Calculations'!AT301","v":554.26361875926852},{"$f":"'Summary Calculations'!AU301","v":561.81739267177466}]
[null,{"$f":"'Summary Calculations'!AK302","v":"GCI"},{"$f":"'Summary Calculations'!AL302","v":"GC"},{"$f":"'Summary Calculations'!AM302","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN302","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO302","v":"85+"},{"$f":"'Summary Calculations'!AP302","v":550},{"$f":"'Summary Calculations'!AQ302","v":527.34555715091949},{"$f":"'Summary Calculations'!AR302","v":504.70486430183917},{"$f":"'Summary Calculations'!AS302","v":469.28313516698756},{"$f":"'Summary Calculations'!AT302","v":433.53275081335897},{"$f":"'Summary Calculations'!AU302","v":397.41719399442269}]
[null,{"$f":"'Summary Calculations'!AK303","v":"GDA"},{"$f":"'Summary Calculations'!AL303","v":"GD"},{"$f":"'Summary Calculations'!AM303","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN303","v":"A&E"},{"$f":"'Summary Calculations'!AO303","v":"0-18"},{"$f":"'Summary Calculations'!AP303","v":400},{"$f":"'Summary Calculations'!AQ303","v":404.47722593417461},{"$f":"'Summary Calculations'!AR303","v":408.96445186834939},{"$f":"'Summary Calculations'!AS303","v":415.99223954466714},{"$f":"'Summary Calculations'!AT303","v":423.08601583766387},{"$f":"'Summary Calculations'!AU303","v":430.24578074733972}]
[null,{"$f":"'Summary Calculations'!AK304","v":"GDB"},{"$f":"'Summary Calculations'!AL304","v":"GD"},{"$f":"'Summary Calculations'!AM304","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN304","v":"A&E"},{"$f":"'Summary Calculations'!AO304","v":"19-24"},{"$f":"'Summary Calculations'!AP304","v":420},{"$f":"'Summary Calculations'!AQ304","v":426.41007726819538},{"$f":"'Summary Calculations'!AR304","v":432.83065453639091},{"$f":"'Summary Calculations'!AS304","v":442.88025373878367},{"$f":"'Summary Calculations'!AT304","v":453.03453626620148},{"$f":"'Summary Calculations'!AU304","v":463.29350211864414}]
[null,{"$f":"'Summary Calculations'!AK305","v":"GDC"},{"$f":"'Summary Calculations'!AL305","v":"GD"},{"$f":"'Summary Calculations'!AM305","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN305","v":"A&E"},{"$f":"'Summary Calculations'!AO305","v":"25-34"},{"$f":"'Summary Calculations'!AP305","v":440},{"$f":"'Summary Calculations'!AQ305","v":444.23091522606381},{"$f":"'Summary Calculations'!AR305","v":448.4728304521276},{"$f":"'Summary Calculations'!AS305","v":455.12824916888297},{"$f":"'Summary Calculations'!AT305","v":461.85680435505316},{"$f":"'Summary Calculations'!AU305","v":468.65849601063832}]
[null,{"$f":"'Summary Calculations'!AK306","v":"GDD"},{"$f":"'Summary Calculations'!AL306","v":"GD"},{"$f":"'Summary Calculations'!AM306","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN306","v":"A&E"},{"$f":"'Summary Calculations'!AO306","v":"35-44"},{"$f":"'Summary Calculations'!AP306","v":460},{"$f":"'Summary Calculations'!AQ306","v":445.0584779647138},{"$f":"'Summary Calculations'!AR306","v":430.1284559294275},{"$f":"'Summary Calculations'!AS306","v":406.7746141219385},{"$f":"'Summary Calculations'!AT306","v":383.18107012580947},{"$f":"'Summary Calculations'!AU306","v":359.34782394104059}]
[null,{"$f":"'Summary Calculations'!AK307","v":"GDE"},{"$f":"'Summary Calculations'!AL307","v":"GD"},{"$f":"'Summary Calculations'!AM307","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN307","v":"A&E"},{"$f":"'Summary Calculations'!AO307","v":"45-54"},{"$f":"'Summary Calculations'!AP307","v":480},{"$f":"'Summary Calculations'!AQ307","v":476.26549798657715},{"$f":"'Summary Calculations'!AR307","v":472.54299597315429},{"$f":"'Summary Calculations'!AS307","v":466.70868993288582},{"$f":"'Summary Calculations'!AT307","v":460.80279731543624},{"$f":"'Summary Calculations'!AU307","v":454.82531812080538}]
[null,{"$f":"'Summary Calculations'!AK308","v":"GDF"},{"$f":"'Summary Calculations'!AL308","v":"GD"},{"$f":"'Summary Calculations'!AM308","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN308","v":"A&E"},{"$f":"'Summary Calculations'!AO308","v":"55-64"},{"$f":"'Summary Calculations'!AP308","v":500},{"$f":"'Summary Calculations'!AQ308","v":510.36145331604286},{"$f":"'Summary Calculations'!AR308","v":520.73540663208576},{"$f":"'Summary Calculations'!AS308","v":536.96323360503868},{"$f":"'Summary Calculations'!AT308","v":553.33925991107787},{"$f":"'Summary Calculations'!AU308","v":569.86348555020356}]
[null,{"$f":"'Summary Calculations'!AK309","v":"GDG"},{"$f":"'Summary Calculations'!AL309","v":"GD"},{"$f":"'Summary Calculations'!AM309","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN309","v":"A&E"},{"$f":"'Summary Calculations'!AO309","v":"65-74"},{"$f":"'Summary Calculations'!AP309","v":520},{"$f":"'Summary Calculations'!AQ309","v":533.69150773993806},{"$f":"'Summary Calculations'!AR309","v":547.39601547987604},{"$f":"'Summary Calculations'!AS309","v":568.86090712074292},{"$f":"'Summary Calculations'!AT309","v":590.53219195046427},{"$f":"'Summary Calculations'!AU309","v":612.40986996904007}]
[null,{"$f":"'Summary Calculations'!AK310","v":"GDH"},{"$f":"'Summary Calculations'!AL310","v":"GD"},{"$f":"'Summary Calculations'!AM310","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN310","v":"A&E"},{"$f":"'Summary Calculations'!AO310","v":"75-84"},{"$f":"'Summary Calculations'!AP310","v":540},{"$f":"'Summary Calculations'!AQ310","v":544.79112530894702},{"$f":"'Summary Calculations'!AR310","v":549.59575061789417},{"$f":"'Summary Calculations'!AS310","v":557.11409948096878},{"$f":"'Summary Calculations'!AT310","v":564.72142288680175},{"$f":"'Summary Calculations'!AU310","v":572.41772083539297}]
[null,{"$f":"'Summary Calculations'!AK311","v":"GDI"},{"$f":"'Summary Calculations'!AL311","v":"GD"},{"$f":"'Summary Calculations'!AM311","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN311","v":"A&E"},{"$f":"'Summary Calculations'!AO311","v":"85+"},{"$f":"'Summary Calculations'!AP311","v":560},{"$f":"'Summary Calculations'!AQ311","v":536.93365819002702},{"$f":"'Summary Calculations'!AR311","v":513.88131638005427},{"$f":"'Summary Calculations'!AS311","v":477.81555580638724},{"$f":"'Summary Calculations'!AT311","v":441.41516446451084},{"$f":"'Summary Calculations'!AU311","v":404.64296115795747}]
[null,{"$f":"'Summary Calculations'!AK312","v":"GEA"},{"$f":"'Summary Calculations'!AL312","v":"GE"},{"$f":"'Summary Calculations'!AM312","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN312","v":"Community"},{"$f":"'Summary Calculations'!AO312","v":"0-18"},{"$f":"'Summary Calculations'!AP312","v":420},{"$f":"'Summary Calculations'!AQ312","v":424.70108723088333},{"$f":"'Summary Calculations'!AR312","v":429.41267446176687},{"$f":"'Summary Calculations'!AS312","v":436.79185152190047},{"$f":"'Summary Calculations'!AT312","v":444.24031662954707},{"$f":"'Summary Calculations'!AU312","v":451.75806978470666}]
[null,{"$f":"'Summary Calculations'!AK313","v":"GEB"},{"$f":"'Summary Calculations'!AL313","v":"GE"},{"$f":"'Summary Calculations'!AM313","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN313","v":"Community"},{"$f":"'Summary Calculations'!AO313","v":"19-24"},{"$f":"'Summary Calculations'!AP313","v":440},{"$f":"'Summary Calculations'!AQ313","v":446.71531904287144},{"$f":"'Summary Calculations'!AR313","v":453.4416380857428},{"$f":"'Summary Calculations'!AS313","v":463.96978963110672},{"$f":"'Summary Calculations'!AT313","v":474.60760942173494},{"$f":"'Summary Calculations'!AU313","v":485.35509745762721}]
[null,{"$f":"'Summary Calculations'!AK314","v":"GEC"},{"$f":"'Summary Calculations'!AL314","v":"GE"},{"$f":"'Summary Calculations'!AM314","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN314","v":"Community"},{"$f":"'Summary Calculations'!AO314","v":"25-34"},{"$f":"'Summary Calculations'!AP314","v":460},{"$f":"'Summary Calculations'!AQ314","v":464.42322955452124},{"$f":"'Summary Calculations'!AR314","v":468.85795910904255},{"$f":"'Summary Calculations'!AS314","v":475.81589685837764},{"$f":"'Summary Calculations'!AT314","v":482.85029546210109},{"$f":"'Summary Calculations'!AU314","v":489.96115492021278}]
[null,{"$f":"'Summary Calculations'!AK315","v":"GED"},{"$f":"'Summary Calculations'!AL315","v":"GE"},{"$f":"'Summary Calculations'!AM315","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN315","v":"Community"},{"$f":"'Summary Calculations'!AO315","v":"35-44"},{"$f":"'Summary Calculations'!AP315","v":480},{"$f":"'Summary Calculations'!AQ315","v":464.40884657187519},{"$f":"'Summary Calculations'!AR315","v":448.82969314375043},{"$f":"'Summary Calculations'!AS315","v":424.46046690984889},{"$f":"'Summary Calculations'!AT315","v":399.84111665301862},{"$f":"'Summary Calculations'!AU315","v":374.97164237325984}]
[null,{"$f":"'Summary Calculations'!AK316","v":"GEE"},{"$f":"'Summary Calculations'!AL316","v":"GE"},{"$f":"'Summary Calculations'!AM316","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN316","v":"Community"},{"$f":"'Summary Calculations'!AO316","v":"45-54"},{"$f":"'Summary Calculations'!AP316","v":500},{"$f":"'Summary Calculations'!AQ316","v":496.1098937360178},{"$f":"'Summary Calculations'!AR316","v":492.23228747203575},{"$f":"'Summary Calculations'!AS316","v":486.15488534675609},{"$f":"'Summary Calculations'!AT316","v":480.002913870246},{"$f":"'Summary Calculations'!AU316","v":473.7763730425055}]
[null,{"$f":"'Summary Calculations'!AK317","v":"GEF"},{"$f":"'Summary Calculations'!AL317","v":"GE"},{"$f":"'Summary Calculations'!AM317","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN317","v":"Community"},{"$f":"'Summary Calculations'!AO317","v":"55-64"},{"$f":"'Summary Calculations'!AP317","v":520},{"$f":"'Summary Calculations'!AQ317","v":530.77591144868461},{"$f":"'Summary Calculations'!AR317","v":541.56482289736925},{"$f":"'Summary Calculations'!AS317","v":558.44176294924023},{"$f":"'Summary Calculations'!AT317","v":575.47283030752101},{"$f":"'Summary Calculations'!AU317","v":592.65802497221171}]
[null,{"$f":"'Summary Calculations'!AK318","v":"GEG"},{"$f":"'Summary Calculations'!AL318","v":"GE"},{"$f":"'Summary Calculations'!AM318","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN318","v":"Community"},{"$f":"'Summary Calculations'!AO318","v":"65-74"},{"$f":"'Summary Calculations'!AP318","v":540},{"$f":"'Summary Calculations'!AQ318","v":554.21810419147425},{"$f":"'Summary Calculations'!AR318","v":568.44970838294842},{"$f":"'Summary Calculations'!AS318","v":590.74017277923326},{"$f":"'Summary Calculations'!AT318","v":613.24496856394387},{"$f":"'Summary Calculations'!AU318","v":635.96409573708036}]
[null,{"$f":"'Summary Calculations'!AK319","v":"GEH"},{"$f":"'Summary Calculations'!AL319","v":"GE"},{"$f":"'Summary Calculations'!AM319","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN319","v":"Community"},{"$f":"'Summary Calculations'!AO319","v":"75-84"},{"$f":"'Summary Calculations'!AP319","v":560},{"$f":"'Summary Calculations'!AQ319","v":564.96857439446364},{"$f":"'Summary Calculations'!AR319","v":569.95114878892741},{"$f":"'Summary Calculations'!AS319","v":577.74795501730114},{"$f":"'Summary Calculations'!AT319","v":585.63703114186865},{"$f":"'Summary Calculations'!AU319","v":593.61837716262983}]
[null,{"$f":"'Summary Calculations'!AK320","v":"GEI"},{"$f":"'Summary Calculations'!AL320","v":"GE"},{"$f":"'Summary Calculations'!AM320","v":"Test Spec 7"},{"$f":"'Summary Calculations'!AN320","v":"Community"},{"$f":"'Summary Calculations'!AO320","v":"85+"},{"$f":"'Summary Calculations'!AP320","v":580},{"$f":"'Summary Calculations'!AQ320","v":556.10986026824241},{"$f":"'Summary Calculations'!AR320","v":532.23422053648483},{"$f":"'Summary Calculations'!AS320","v":494.88039708518676},{"$f":"'Summary Calculations'!AT320","v":457.17999176681485},{"$f":"'Summary Calculations'!AU320","v":419.09449548502738}]
[null,{"$f":"'Summary Calculations'!AK321","v":"HAA"},{"$f":"'Summary Calculations'!AL321","v":"HA"},{"$f":"'Summary Calculations'!AM321","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN321","v":"Outpatient"},{"$f":"'Summary Calculations'!AO321","v":"0-18"},{"$f":"'Summary Calculations'!AP321","v":320},{"$f":"'Summary Calculations'!AQ321","v":323.58178074733968},{"$f":"'Summary Calculations'!AR321","v":327.17156149467945},{"$f":"'Summary Calculations'!AS321","v":332.79379163573373},{"$f":"'Summary Calculations'!AT321","v":338.46881267013106},{"$f":"'Summary Calculations'!AU321","v":344.19662459787173}]
[null,{"$f":"'Summary Calculations'!AK322","v":"HAB"},{"$f":"'Summary Calculations'!AL322","v":"HA"},{"$f":"'Summary Calculations'!AM322","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN322","v":"Outpatient"},{"$f":"'Summary Calculations'!AO322","v":"19-24"},{"$f":"'Summary Calculations'!AP322","v":340},{"$f":"'Summary Calculations'!AQ322","v":345.18911016949153},{"$f":"'Summary Calculations'!AR322","v":350.38672033898308},{"$f":"'Summary Calculations'!AS322","v":358.52211016949155},{"$f":"'Summary Calculations'!AT322","v":366.74224364406786},{"$f":"'Summary Calculations'!AU322","v":375.04712076271198}]
[null,{"$f":"'Summary Calculations'!AK323","v":"HAC"},{"$f":"'Summary Calculations'!AL323","v":"HA"},{"$f":"'Summary Calculations'!AM323","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN323","v":"Outpatient"},{"$f":"'Summary Calculations'!AO323","v":"25-34"},{"$f":"'Summary Calculations'!AP323","v":360},{"$f":"'Summary Calculations'!AQ323","v":363.46165791223405},{"$f":"'Summary Calculations'!AR323","v":366.93231582446805},{"$f":"'Summary Calculations'!AS323","v":372.3776584109043},{"$f":"'Summary Calculations'!AT323","v":377.88283992686172},{"$f":"'Summary Calculations'!AU323","v":383.44786037234047}]
[null,{"$f":"'Summary Calculations'!AK324","v":"HAD"},{"$f":"'Summary Calculations'!AL324","v":"HA"},{"$f":"'Summary Calculations'!AM324","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN324","v":"Outpatient"},{"$f":"'Summary Calculations'!AO324","v":"35-44"},{"$f":"'Summary Calculations'!AP324","v":380},{"$f":"'Summary Calculations'!AQ324","v":367.65700353606786},{"$f":"'Summary Calculations'!AR324","v":355.32350707213573},{"$f":"'Summary Calculations'!AS324","v":336.03120297029699},{"$f":"'Summary Calculations'!AT324","v":316.54088401697311},{"$f":"'Summary Calculations'!AU324","v":296.85255021216398}]
[null,{"$f":"'Summary Calculations'!AK325","v":"HAE"},{"$f":"'Summary Calculations'!AL325","v":"HA"},{"$f":"'Summary Calculations'!AM325","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN325","v":"Outpatient"},{"$f":"'Summary Calculations'!AO325","v":"45-54"},{"$f":"'Summary Calculations'!AP325","v":400},{"$f":"'Summary Calculations'!AQ325","v":396.8879149888142},{"$f":"'Summary Calculations'!AR325","v":393.78582997762857},{"$f":"'Summary Calculations'!AS325","v":388.92390827740485},{"$f":"'Summary Calculations'!AT325","v":384.00233109619677},{"$f":"'Summary Calculations'!AU325","v":379.02109843400439}]
[null,{"$f":"'Summary Calculations'!AK326","v":"HAF"},{"$f":"'Summary Calculations'!AL326","v":"HA"},{"$f":"'Summary Calculations'!AM326","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN326","v":"Outpatient"},{"$f":"'Summary Calculations'!AO326","v":"55-64"},{"$f":"'Summary Calculations'!AP326","v":420},{"$f":"'Summary Calculations'!AQ326","v":428.70362078547606},{"$f":"'Summary Calculations'!AR326","v":437.41774157095216},{"$f":"'Summary Calculations'!AS326","v":451.04911622823261},{"$f":"'Summary Calculations'!AT326","v":464.80497832530557},{"$f":"'Summary Calculations'!AU326","v":478.68532786217105}]
[null,{"$f":"'Summary Calculations'!AK327","v":"HAG"},{"$f":"'Summary Calculations'!AL327","v":"HA"},{"$f":"'Summary Calculations'!AM327","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN327","v":"Outpatient"},{"$f":"'Summary Calculations'!AO327","v":"65-74"},{"$f":"'Summary Calculations'!AP327","v":440},{"$f":"'Summary Calculations'!AQ327","v":451.5851219337938},{"$f":"'Summary Calculations'!AR327","v":463.18124386758751},{"$f":"'Summary Calculations'!AS327","v":481.34384448678259},{"$f":"'Summary Calculations'!AT327","v":499.68108549654681},{"$f":"'Summary Calculations'!AU327","v":518.19296689688031}]
[null,{"$f":"'Summary Calculations'!AK328","v":"HAH"},{"$f":"'Summary Calculations'!AL328","v":"HA"},{"$f":"'Summary Calculations'!AM328","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN328","v":"Outpatient"},{"$f":"'Summary Calculations'!AO328","v":"75-84"},{"$f":"'Summary Calculations'!AP328","v":460},{"$f":"'Summary Calculations'!AQ328","v":464.0813289668809},{"$f":"'Summary Calculations'!AR328","v":468.17415793376176},{"$f":"'Summary Calculations'!AS328","v":474.57867733564018},{"$f":"'Summary Calculations'!AT328","v":481.05898986653483},{"$f":"'Summary Calculations'!AU328","v":487.61509552644588}]
[null,{"$f":"'Summary Calculations'!AK329","v":"HAI"},{"$f":"'Summary Calculations'!AL329","v":"HA"},{"$f":"'Summary Calculations'!AM329","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN329","v":"Outpatient"},{"$f":"'Summary Calculations'!AO329","v":"85+"},{"$f":"'Summary Calculations'!AP329","v":480},{"$f":"'Summary Calculations'!AQ329","v":460.22884987716617},{"$f":"'Summary Calculations'!AR329","v":440.46969975433234},{"$f":"'Summary Calculations'!AS329","v":409.55619069118904},{"$f":"'Summary Calculations'!AT329","v":378.35585525529501},{"$f":"'Summary Calculations'!AU329","v":346.83682384967784}]
[null,{"$f":"'Summary Calculations'!AK330","v":"HBA"},{"$f":"'Summary Calculations'!AL330","v":"HB"},{"$f":"'Summary Calculations'!AM330","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN330","v":"Elective"},{"$f":"'Summary Calculations'!AO330","v":"0-18"},{"$f":"'Summary Calculations'!AP330","v":350},{"$f":"'Summary Calculations'!AQ330","v":353.91757269240281},{"$f":"'Summary Calculations'!AR330","v":357.84389538480571},{"$f":"'Summary Calculations'!AS330","v":363.99320960158371},{"$f":"'Summary Calculations'!AT330","v":370.20026385795592},{"$f":"'Summary Calculations'!AU330","v":376.46505815392226}]
[null,{"$f":"'Summary Calculations'!AK331","v":"HBB"},{"$f":"'Summary Calculations'!AL331","v":"HB"},{"$f":"'Summary Calculations'!AM331","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN331","v":"Elective"},{"$f":"'Summary Calculations'!AO331","v":"19-24"},{"$f":"'Summary Calculations'!AP331","v":370},{"$f":"'Summary Calculations'!AQ331","v":375.64697283150548},{"$f":"'Summary Calculations'!AR331","v":381.30319566301097},{"$f":"'Summary Calculations'!AS331","v":390.15641400797603},{"$f":"'Summary Calculations'!AT331","v":399.10185337736789},{"$f":"'Summary Calculations'!AU331","v":408.13951377118639}]
[null,{"$f":"'Summary Calculations'!AK332","v":"HBC"},{"$f":"'Summary Calculations'!AL332","v":"HB"},{"$f":"'Summary Calculations'!AM332","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN332","v":"Elective"},{"$f":"'Summary Calculations'!AO332","v":"25-34"},{"$f":"'Summary Calculations'!AP332","v":390},{"$f":"'Summary Calculations'!AQ332","v":393.75012940492019},{"$f":"'Summary Calculations'!AR332","v":397.51000880984043},{"$f":"'Summary Calculations'!AS332","v":403.40912994514628},{"$f":"'Summary Calculations'!AT332","v":409.37307658743356},{"$f":"'Summary Calculations'!AU332","v":415.40184873670222}]
[null,{"$f":"'Summary Calculations'!AK333","v":"HBD"},{"$f":"'Summary Calculations'!AL333","v":"HB"},{"$f":"'Summary Calculations'!AM333","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN333","v":"Elective"},{"$f":"'Summary Calculations'!AO333","v":"35-44"},{"$f":"'Summary Calculations'!AP333","v":410},{"$f":"'Summary Calculations'!AQ333","v":396.68255644681011},{"$f":"'Summary Calculations'!AR333","v":383.37536289362015},{"$f":"'Summary Calculations'!AS333","v":362.55998215216255},{"$f":"'Summary Calculations'!AT333","v":341.53095380778683},{"$f":"'Summary Calculations'!AU333","v":320.28827786049277}]
[null,{"$f":"'Summary Calculations'!AK334","v":"HBE"},{"$f":"'Summary Calculations'!AL334","v":"HB"},{"$f":"'Summary Calculations'!AM334","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN334","v":"Elective"},{"$f":"'Summary Calculations'!AO334","v":"45-54"},{"$f":"'Summary Calculations'!AP334","v":430},{"$f":"'Summary Calculations'!AQ334","v":426.65450861297535},{"$f":"'Summary Calculations'!AR334","v":423.31976722595067},{"$f":"'Summary Calculations'!AS334","v":418.09320139821028},{"$f":"'Summary Calculations'!AT334","v":412.80250592841162},{"$f":"'Summary Calculations'!AU334","v":407.44768081655479}]
[null,{"$f":"'Summary Calculations'!AK335","v":"HBF"},{"$f":"'Summary Calculations'!AL335","v":"HB"},{"$f":"'Summary Calculations'!AM335","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN335","v":"Elective"},{"$f":"'Summary Calculations'!AO335","v":"55-64"},{"$f":"'Summary Calculations'!AP335","v":450},{"$f":"'Summary Calculations'!AQ335","v":459.32530798443861},{"$f":"'Summary Calculations'!AR335","v":468.66186596887729},{"$f":"'Summary Calculations'!AS335","v":483.26691024453493},{"$f":"'Summary Calculations'!AT335","v":498.00533391997027},{"$f":"'Summary Calculations'!AU335","v":512.87713699518338}]
[null,{"$f":"'Summary Calculations'!AK336","v":"HBG"},{"$f":"'Summary Calculations'!AL336","v":"HB"},{"$f":"'Summary Calculations'!AM336","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN336","v":"Elective"},{"$f":"'Summary Calculations'!AO336","v":"65-74"},{"$f":"'Summary Calculations'!AP336","v":470},{"$f":"'Summary Calculations'!AQ336","v":482.37501661109786},{"$f":"'Summary Calculations'!AR336","v":494.76178322219579},{"$f":"'Summary Calculations'!AS336","v":514.16274297451764},{"$f":"'Summary Calculations'!AT336","v":533.75025041676588},{"$f":"'Summary Calculations'!AU336","v":553.52430554894011}]
[null,{"$f":"'Summary Calculations'!AK337","v":"HBH"},{"$f":"'Summary Calculations'!AL337","v":"HB"},{"$f":"'Summary Calculations'!AM337","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN337","v":"Elective"},{"$f":"'Summary Calculations'!AO337","v":"75-84"},{"$f":"'Summary Calculations'!AP337","v":490},{"$f":"'Summary Calculations'!AQ337","v":494.34750259515573},{"$f":"'Summary Calculations'!AR337","v":498.7072551903114},{"$f":"'Summary Calculations'!AS337","v":505.52946064013838},{"$f":"'Summary Calculations'!AT337","v":512.43240224913495},{"$f":"'Summary Calculations'!AU337","v":519.41608001730094}]
[null,{"$f":"'Summary Calculations'!AK338","v":"HBI"},{"$f":"'Summary Calculations'!AL338","v":"HB"},{"$f":"'Summary Calculations'!AM338","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN338","v":"Elective"},{"$f":"'Summary Calculations'!AO338","v":"85+"},{"$f":"'Summary Calculations'!AP338","v":510},{"$f":"'Summary Calculations'!AQ338","v":488.99315299448904},{"$f":"'Summary Calculations'!AR338","v":467.99905598897806},{"$f":"'Summary Calculations'!AS338","v":435.15345260938841},{"$f":"'Summary Calculations'!AT338","v":402.00309620875106},{"$f":"'Summary Calculations'!AU338","v":368.51412534028282}]
[null,{"$f":"'Summary Calculations'!AK339","v":"HCA"},{"$f":"'Summary Calculations'!AL339","v":"HC"},{"$f":"'Summary Calculations'!AM339","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN339","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO339","v":"0-18"},{"$f":"'Summary Calculations'!AP339","v":390},{"$f":"'Summary Calculations'!AQ339","v":394.36529528582025},{"$f":"'Summary Calculations'!AR339","v":398.74034057164062},{"$f":"'Summary Calculations'!AS339","v":405.59243355605048},{"$f":"'Summary Calculations'!AT339","v":412.50886544172232},{"$f":"'Summary Calculations'!AU339","v":419.48963622865625}]
[null,{"$f":"'Summary Calculations'!AK340","v":"HCB"},{"$f":"'Summary Calculations'!AL340","v":"HC"},{"$f":"'Summary Calculations'!AM340","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN340","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO340","v":"19-24"},{"$f":"'Summary Calculations'!AP340","v":410},{"$f":"'Summary Calculations'!AQ340","v":416.25745638085743},{"$f":"'Summary Calculations'!AR340","v":422.52516276171491},{"$f":"'Summary Calculations'!AS340","v":432.33548579262219},{"$f":"'Summary Calculations'!AT340","v":442.24799968843485},{"$f":"'Summary Calculations'!AU340","v":452.26270444915258}]
[null,{"$f":"'Summary Calculations'!AK341","v":"HCC"},{"$f":"'Summary Calculations'!AL341","v":"HC"},{"$f":"'Summary Calculations'!AM341","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN341","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO341","v":"25-34"},{"$f":"'Summary Calculations'!AP341","v":430},{"$f":"'Summary Calculations'!AQ341","v":434.13475806183516},{"$f":"'Summary Calculations'!AR341","v":438.28026612367023},{"$f":"'Summary Calculations'!AS341","v":444.78442532413573},{"$f":"'Summary Calculations'!AT341","v":451.36005880152925},{"$f":"'Summary Calculations'!AU341","v":458.00716655585109}]
[null,{"$f":"'Summary Calculations'!AK342","v":"HCD"},{"$f":"'Summary Calculations'!AL342","v":"HC"},{"$f":"'Summary Calculations'!AM342","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN342","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO342","v":"35-44"},{"$f":"'Summary Calculations'!AP342","v":450},{"$f":"'Summary Calculations'!AQ342","v":435.38329366113305},{"$f":"'Summary Calculations'!AR342","v":420.77783732226607},{"$f":"'Summary Calculations'!AS342","v":397.93168772798333},{"$f":"'Summary Calculations'!AT342","v":374.85104686220495},{"$f":"'Summary Calculations'!AU342","v":351.5359147249311}]
[null,{"$f":"'Summary Calculations'!AK343","v":"HCE"},{"$f":"'Summary Calculations'!AL343","v":"HC"},{"$f":"'Summary Calculations'!AM343","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN343","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO343","v":"45-54"},{"$f":"'Summary Calculations'!AP343","v":470},{"$f":"'Summary Calculations'!AQ343","v":466.34330011185671},{"$f":"'Summary Calculations'!AR343","v":462.69835022371353},{"$f":"'Summary Calculations'!AS343","v":456.98559222595071},{"$f":"'Summary Calculations'!AT343","v":451.20273903803115},{"$f":"'Summary Calculations'!AU343","v":445.34979065995509}]
[null,{"$f":"'Summary Calculations'!AK344","v":"HCF"},{"$f":"'Summary Calculations'!AL344","v":"HC"},{"$f":"'Summary Calculations'!AM344","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN344","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO344","v":"55-64"},{"$f":"'Summary Calculations'!AP344","v":490},{"$f":"'Summary Calculations'!AQ344","v":500.15422424972201},{"$f":"'Summary Calculations'!AR344","v":510.32069849944418},{"$f":"'Summary Calculations'!AS344","v":526.22396893293796},{"$f":"'Summary Calculations'!AT344","v":542.27247471285648},{"$f":"'Summary Calculations'!AU344","v":558.46621583919966}]
[null,{"$f":"'Summary Calculations'!AK345","v":"HCG"},{"$f":"'Summary Calculations'!AL345","v":"HC"},{"$f":"'Summary Calculations'!AM345","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN345","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO345","v":"65-74"},{"$f":"'Summary Calculations'!AP345","v":510},{"$f":"'Summary Calculations'!AQ345","v":523.42820951417002},{"$f":"'Summary Calculations'!AR345","v":536.86916902834002},{"$f":"'Summary Calculations'!AS345","v":557.92127429149798},{"$f":"'Summary Calculations'!AT345","v":579.17580364372463},{"$f":"'Summary Calculations'!AU345","v":600.63275708502033}]
[null,{"$f":"'Summary Calculations'!AK346","v":"HCH"},{"$f":"'Summary Calculations'!AL346","v":"HC"},{"$f":"'Summary Calculations'!AM346","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN346","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO346","v":"75-84"},{"$f":"'Summary Calculations'!AP346","v":530},{"$f":"'Summary Calculations'!AQ346","v":534.70240076618882},{"$f":"'Summary Calculations'!AR346","v":539.4180515323776},{"$f":"'Summary Calculations'!AS346","v":546.79717171280288},{"$f":"'Summary Calculations'!AT346","v":554.26361875926852},{"$f":"'Summary Calculations'!AU346","v":561.81739267177466}]
[null,{"$f":"'Summary Calculations'!AK347","v":"HCI"},{"$f":"'Summary Calculations'!AL347","v":"HC"},{"$f":"'Summary Calculations'!AM347","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN347","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO347","v":"85+"},{"$f":"'Summary Calculations'!AP347","v":550},{"$f":"'Summary Calculations'!AQ347","v":527.34555715091949},{"$f":"'Summary Calculations'!AR347","v":504.70486430183917},{"$f":"'Summary Calculations'!AS347","v":469.28313516698756},{"$f":"'Summary Calculations'!AT347","v":433.53275081335897},{"$f":"'Summary Calculations'!AU347","v":397.41719399442275}]
[null,{"$f":"'Summary Calculations'!AK348","v":"HDA"},{"$f":"'Summary Calculations'!AL348","v":"HD"},{"$f":"'Summary Calculations'!AM348","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN348","v":"A&E"},{"$f":"'Summary Calculations'!AO348","v":"0-18"},{"$f":"'Summary Calculations'!AP348","v":400},{"$f":"'Summary Calculations'!AQ348","v":404.47722593417461},{"$f":"'Summary Calculations'!AR348","v":408.96445186834944},{"$f":"'Summary Calculations'!AS348","v":415.99223954466714},{"$f":"'Summary Calculations'!AT348","v":423.08601583766387},{"$f":"'Summary Calculations'!AU348","v":430.24578074733972}]
[null,{"$f":"'Summary Calculations'!AK349","v":"HDB"},{"$f":"'Summary Calculations'!AL349","v":"HD"},{"$f":"'Summary Calculations'!AM349","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN349","v":"A&E"},{"$f":"'Summary Calculations'!AO349","v":"19-24"},{"$f":"'Summary Calculations'!AP349","v":420},{"$f":"'Summary Calculations'!AQ349","v":426.41007726819538},{"$f":"'Summary Calculations'!AR349","v":432.83065453639097},{"$f":"'Summary Calculations'!AS349","v":442.88025373878372},{"$f":"'Summary Calculations'!AT349","v":453.03453626620148},{"$f":"'Summary Calculations'!AU349","v":463.29350211864414}]
[null,{"$f":"'Summary Calculations'!AK350","v":"HDC"},{"$f":"'Summary Calculations'!AL350","v":"HD"},{"$f":"'Summary Calculations'!AM350","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN350","v":"A&E"},{"$f":"'Summary Calculations'!AO350","v":"25-34"},{"$f":"'Summary Calculations'!AP350","v":440},{"$f":"'Summary Calculations'!AQ350","v":444.23091522606381},{"$f":"'Summary Calculations'!AR350","v":448.4728304521276},{"$f":"'Summary Calculations'!AS350","v":455.12824916888297},{"$f":"'Summary Calculations'!AT350","v":461.85680435505316},{"$f":"'Summary Calculations'!AU350","v":468.65849601063832}]
[null,{"$f":"'Summary Calculations'!AK351","v":"HDD"},{"$f":"'Summary Calculations'!AL351","v":"HD"},{"$f":"'Summary Calculations'!AM351","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN351","v":"A&E"},{"$f":"'Summary Calculations'!AO351","v":"35-44"},{"$f":"'Summary Calculations'!AP351","v":460},{"$f":"'Summary Calculations'!AQ351","v":445.0584779647138},{"$f":"'Summary Calculations'!AR351","v":430.12845592942756},{"$f":"'Summary Calculations'!AS351","v":406.7746141219385},{"$f":"'Summary Calculations'!AT351","v":383.18107012580947},{"$f":"'Summary Calculations'!AU351","v":359.34782394104064}]
[null,{"$f":"'Summary Calculations'!AK352","v":"HDE"},{"$f":"'Summary Calculations'!AL352","v":"HD"},{"$f":"'Summary Calculations'!AM352","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN352","v":"A&E"},{"$f":"'Summary Calculations'!AO352","v":"45-54"},{"$f":"'Summary Calculations'!AP352","v":480},{"$f":"'Summary Calculations'!AQ352","v":476.26549798657715},{"$f":"'Summary Calculations'!AR352","v":472.54299597315429},{"$f":"'Summary Calculations'!AS352","v":466.70868993288582},{"$f":"'Summary Calculations'!AT352","v":460.80279731543624},{"$f":"'Summary Calculations'!AU352","v":454.82531812080538}]
[null,{"$f":"'Summary Calculations'!AK353","v":"HDF"},{"$f":"'Summary Calculations'!AL353","v":"HD"},{"$f":"'Summary Calculations'!AM353","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN353","v":"A&E"},{"$f":"'Summary Calculations'!AO353","v":"55-64"},{"$f":"'Summary Calculations'!AP353","v":500},{"$f":"'Summary Calculations'!AQ353","v":510.36145331604286},{"$f":"'Summary Calculations'!AR353","v":520.73540663208576},{"$f":"'Summary Calculations'!AS353","v":536.96323360503868},{"$f":"'Summary Calculations'!AT353","v":553.33925991107787},{"$f":"'Summary Calculations'!AU353","v":569.86348555020356}]
[null,{"$f":"'Summary Calculations'!AK354","v":"HDG"},{"$f":"'Summary Calculations'!AL354","v":"HD"},{"$f":"'Summary Calculations'!AM354","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN354","v":"A&E"},{"$f":"'Summary Calculations'!AO354","v":"65-74"},{"$f":"'Summary Calculations'!AP354","v":520},{"$f":"'Summary Calculations'!AQ354","v":533.69150773993806},{"$f":"'Summary Calculations'!AR354","v":547.39601547987604},{"$f":"'Summary Calculations'!AS354","v":568.86090712074292},{"$f":"'Summary Calculations'!AT354","v":590.53219195046427},{"$f":"'Summary Calculations'!AU354","v":612.40986996903996}]
[null,{"$f":"'Summary Calculations'!AK355","v":"HDH"},{"$f":"'Summary Calculations'!AL355","v":"HD"},{"$f":"'Summary Calculations'!AM355","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN355","v":"A&E"},{"$f":"'Summary Calculations'!AO355","v":"75-84"},{"$f":"'Summary Calculations'!AP355","v":540},{"$f":"'Summary Calculations'!AQ355","v":544.79112530894702},{"$f":"'Summary Calculations'!AR355","v":549.59575061789417},{"$f":"'Summary Calculations'!AS355","v":557.11409948096878},{"$f":"'Summary Calculations'!AT355","v":564.72142288680175},{"$f":"'Summary Calculations'!AU355","v":572.41772083539297}]
[null,{"$f":"'Summary Calculations'!AK356","v":"HDI"},{"$f":"'Summary Calculations'!AL356","v":"HD"},{"$f":"'Summary Calculations'!AM356","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN356","v":"A&E"},{"$f":"'Summary Calculations'!AO356","v":"85+"},{"$f":"'Summary Calculations'!AP356","v":560},{"$f":"'Summary Calculations'!AQ356","v":536.93365819002702},{"$f":"'Summary Calculations'!AR356","v":513.88131638005427},{"$f":"'Summary Calculations'!AS356","v":477.81555580638724},{"$f":"'Summary Calculations'!AT356","v":441.41516446451084},{"$f":"'Summary Calculations'!AU356","v":404.64296115795747}]
[null,{"$f":"'Summary Calculations'!AK357","v":"HEA"},{"$f":"'Summary Calculations'!AL357","v":"HE"},{"$f":"'Summary Calculations'!AM357","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN357","v":"Community"},{"$f":"'Summary Calculations'!AO357","v":"0-18"},{"$f":"'Summary Calculations'!AP357","v":420},{"$f":"'Summary Calculations'!AQ357","v":424.70108723088333},{"$f":"'Summary Calculations'!AR357","v":429.41267446176687},{"$f":"'Summary Calculations'!AS357","v":436.79185152190047},{"$f":"'Summary Calculations'!AT357","v":444.24031662954701},{"$f":"'Summary Calculations'!AU357","v":451.75806978470666}]
[null,{"$f":"'Summary Calculations'!AK358","v":"HEB"},{"$f":"'Summary Calculations'!AL358","v":"HE"},{"$f":"'Summary Calculations'!AM358","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN358","v":"Community"},{"$f":"'Summary Calculations'!AO358","v":"19-24"},{"$f":"'Summary Calculations'!AP358","v":440},{"$f":"'Summary Calculations'!AQ358","v":446.71531904287144},{"$f":"'Summary Calculations'!AR358","v":453.4416380857428},{"$f":"'Summary Calculations'!AS358","v":463.96978963110672},{"$f":"'Summary Calculations'!AT358","v":474.60760942173494},{"$f":"'Summary Calculations'!AU358","v":485.35509745762721}]
[null,{"$f":"'Summary Calculations'!AK359","v":"HEC"},{"$f":"'Summary Calculations'!AL359","v":"HE"},{"$f":"'Summary Calculations'!AM359","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN359","v":"Community"},{"$f":"'Summary Calculations'!AO359","v":"25-34"},{"$f":"'Summary Calculations'!AP359","v":460},{"$f":"'Summary Calculations'!AQ359","v":464.42322955452124},{"$f":"'Summary Calculations'!AR359","v":468.85795910904255},{"$f":"'Summary Calculations'!AS359","v":475.81589685837764},{"$f":"'Summary Calculations'!AT359","v":482.85029546210109},{"$f":"'Summary Calculations'!AU359","v":489.96115492021278}]
[null,{"$f":"'Summary Calculations'!AK360","v":"HED"},{"$f":"'Summary Calculations'!AL360","v":"HE"},{"$f":"'Summary Calculations'!AM360","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN360","v":"Community"},{"$f":"'Summary Calculations'!AO360","v":"35-44"},{"$f":"'Summary Calculations'!AP360","v":480},{"$f":"'Summary Calculations'!AQ360","v":464.40884657187519},{"$f":"'Summary Calculations'!AR360","v":448.82969314375043},{"$f":"'Summary Calculations'!AS360","v":424.46046690984889},{"$f":"'Summary Calculations'!AT360","v":399.84111665301862},{"$f":"'Summary Calculations'!AU360","v":374.97164237325984}]
[null,{"$f":"'Summary Calculations'!AK361","v":"HEE"},{"$f":"'Summary Calculations'!AL361","v":"HE"},{"$f":"'Summary Calculations'!AM361","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN361","v":"Community"},{"$f":"'Summary Calculations'!AO361","v":"45-54"},{"$f":"'Summary Calculations'!AP361","v":500},{"$f":"'Summary Calculations'!AQ361","v":496.1098937360178},{"$f":"'Summary Calculations'!AR361","v":492.23228747203575},{"$f":"'Summary Calculations'!AS361","v":486.15488534675609},{"$f":"'Summary Calculations'!AT361","v":480.002913870246},{"$f":"'Summary Calculations'!AU361","v":473.7763730425055}]
[null,{"$f":"'Summary Calculations'!AK362","v":"HEF"},{"$f":"'Summary Calculations'!AL362","v":"HE"},{"$f":"'Summary Calculations'!AM362","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN362","v":"Community"},{"$f":"'Summary Calculations'!AO362","v":"55-64"},{"$f":"'Summary Calculations'!AP362","v":520},{"$f":"'Summary Calculations'!AQ362","v":530.77591144868461},{"$f":"'Summary Calculations'!AR362","v":541.56482289736925},{"$f":"'Summary Calculations'!AS362","v":558.44176294924023},{"$f":"'Summary Calculations'!AT362","v":575.47283030752101},{"$f":"'Summary Calculations'!AU362","v":592.65802497221171}]
[null,{"$f":"'Summary Calculations'!AK363","v":"HEG"},{"$f":"'Summary Calculations'!AL363","v":"HE"},{"$f":"'Summary Calculations'!AM363","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN363","v":"Community"},{"$f":"'Summary Calculations'!AO363","v":"65-74"},{"$f":"'Summary Calculations'!AP363","v":540},{"$f":"'Summary Calculations'!AQ363","v":554.21810419147425},{"$f":"'Summary Calculations'!AR363","v":568.44970838294842},{"$f":"'Summary Calculations'!AS363","v":590.74017277923326},{"$f":"'Summary Calculations'!AT363","v":613.24496856394387},{"$f":"'Summary Calculations'!AU363","v":635.96409573708036}]
[null,{"$f":"'Summary Calculations'!AK364","v":"HEH"},{"$f":"'Summary Calculations'!AL364","v":"HE"},{"$f":"'Summary Calculations'!AM364","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN364","v":"Community"},{"$f":"'Summary Calculations'!AO364","v":"75-84"},{"$f":"'Summary Calculations'!AP364","v":560},{"$f":"'Summary Calculations'!AQ364","v":564.96857439446364},{"$f":"'Summary Calculations'!AR364","v":569.95114878892741},{"$f":"'Summary Calculations'!AS364","v":577.74795501730102},{"$f":"'Summary Calculations'!AT364","v":585.63703114186865},{"$f":"'Summary Calculations'!AU364","v":593.61837716262983}]
[null,{"$f":"'Summary Calculations'!AK365","v":"HEI"},{"$f":"'Summary Calculations'!AL365","v":"HE"},{"$f":"'Summary Calculations'!AM365","v":"Test Spec 8"},{"$f":"'Summary Calculations'!AN365","v":"Community"},{"$f":"'Summary Calculations'!AO365","v":"85+"},{"$f":"'Summary Calculations'!AP365","v":580},{"$f":"'Summary Calculations'!AQ365","v":556.10986026824241},{"$f":"'Summary Calculations'!AR365","v":532.23422053648483},{"$f":"'Summary Calculations'!AS365","v":494.88039708518681},{"$f":"'Summary Calculations'!AT365","v":457.17999176681485},{"$f":"'Summary Calculations'!AU365","v":419.09449548502738}]
[null,{"$f":"'Summary Calculations'!AK366","v":"IAA"},{"$f":"'Summary Calculations'!AL366","v":"IA"},{"$f":"'Summary Calculations'!AM366","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN366","v":"Outpatient"},{"$f":"'Summary Calculations'!AO366","v":"0-18"},{"$f":"'Summary Calculations'!AP366","v":320},{"$f":"'Summary Calculations'!AQ366","v":323.58178074733968},{"$f":"'Summary Calculations'!AR366","v":327.17156149467945},{"$f":"'Summary Calculations'!AS366","v":332.79379163573373},{"$f":"'Summary Calculations'!AT366","v":338.46881267013106},{"$f":"'Summary Calculations'!AU366","v":344.19662459787173}]
[null,{"$f":"'Summary Calculations'!AK367","v":"IAB"},{"$f":"'Summary Calculations'!AL367","v":"IA"},{"$f":"'Summary Calculations'!AM367","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN367","v":"Outpatient"},{"$f":"'Summary Calculations'!AO367","v":"19-24"},{"$f":"'Summary Calculations'!AP367","v":340},{"$f":"'Summary Calculations'!AQ367","v":345.18911016949153},{"$f":"'Summary Calculations'!AR367","v":350.38672033898308},{"$f":"'Summary Calculations'!AS367","v":358.52211016949155},{"$f":"'Summary Calculations'!AT367","v":366.74224364406786},{"$f":"'Summary Calculations'!AU367","v":375.04712076271198}]
[null,{"$f":"'Summary Calculations'!AK368","v":"IAC"},{"$f":"'Summary Calculations'!AL368","v":"IA"},{"$f":"'Summary Calculations'!AM368","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN368","v":"Outpatient"},{"$f":"'Summary Calculations'!AO368","v":"25-34"},{"$f":"'Summary Calculations'!AP368","v":360},{"$f":"'Summary Calculations'!AQ368","v":363.46165791223405},{"$f":"'Summary Calculations'!AR368","v":366.93231582446805},{"$f":"'Summary Calculations'!AS368","v":372.3776584109043},{"$f":"'Summary Calculations'!AT368","v":377.88283992686172},{"$f":"'Summary Calculations'!AU368","v":383.44786037234047}]
[null,{"$f":"'Summary Calculations'!AK369","v":"IAD"},{"$f":"'Summary Calculations'!AL369","v":"IA"},{"$f":"'Summary Calculations'!AM369","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN369","v":"Outpatient"},{"$f":"'Summary Calculations'!AO369","v":"35-44"},{"$f":"'Summary Calculations'!AP369","v":380},{"$f":"'Summary Calculations'!AQ369","v":367.65700353606786},{"$f":"'Summary Calculations'!AR369","v":355.32350707213573},{"$f":"'Summary Calculations'!AS369","v":336.03120297029699},{"$f":"'Summary Calculations'!AT369","v":316.54088401697311},{"$f":"'Summary Calculations'!AU369","v":296.85255021216398}]
[null,{"$f":"'Summary Calculations'!AK370","v":"IAE"},{"$f":"'Summary Calculations'!AL370","v":"IA"},{"$f":"'Summary Calculations'!AM370","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN370","v":"Outpatient"},{"$f":"'Summary Calculations'!AO370","v":"45-54"},{"$f":"'Summary Calculations'!AP370","v":400},{"$f":"'Summary Calculations'!AQ370","v":396.8879149888142},{"$f":"'Summary Calculations'!AR370","v":393.78582997762857},{"$f":"'Summary Calculations'!AS370","v":388.92390827740485},{"$f":"'Summary Calculations'!AT370","v":384.00233109619677},{"$f":"'Summary Calculations'!AU370","v":379.02109843400439}]
[null,{"$f":"'Summary Calculations'!AK371","v":"IAF"},{"$f":"'Summary Calculations'!AL371","v":"IA"},{"$f":"'Summary Calculations'!AM371","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN371","v":"Outpatient"},{"$f":"'Summary Calculations'!AO371","v":"55-64"},{"$f":"'Summary Calculations'!AP371","v":420},{"$f":"'Summary Calculations'!AQ371","v":428.70362078547606},{"$f":"'Summary Calculations'!AR371","v":437.41774157095216},{"$f":"'Summary Calculations'!AS371","v":451.04911622823255},{"$f":"'Summary Calculations'!AT371","v":464.80497832530557},{"$f":"'Summary Calculations'!AU371","v":478.68532786217105}]
[null,{"$f":"'Summary Calculations'!AK372","v":"IAG"},{"$f":"'Summary Calculations'!AL372","v":"IA"},{"$f":"'Summary Calculations'!AM372","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN372","v":"Outpatient"},{"$f":"'Summary Calculations'!AO372","v":"65-74"},{"$f":"'Summary Calculations'!AP372","v":440},{"$f":"'Summary Calculations'!AQ372","v":451.58512193379374},{"$f":"'Summary Calculations'!AR372","v":463.18124386758751},{"$f":"'Summary Calculations'!AS372","v":481.34384448678259},{"$f":"'Summary Calculations'!AT372","v":499.68108549654681},{"$f":"'Summary Calculations'!AU372","v":518.19296689688031}]
[null,{"$f":"'Summary Calculations'!AK373","v":"IAH"},{"$f":"'Summary Calculations'!AL373","v":"IA"},{"$f":"'Summary Calculations'!AM373","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN373","v":"Outpatient"},{"$f":"'Summary Calculations'!AO373","v":"75-84"},{"$f":"'Summary Calculations'!AP373","v":460},{"$f":"'Summary Calculations'!AQ373","v":464.08132896688085},{"$f":"'Summary Calculations'!AR373","v":468.17415793376182},{"$f":"'Summary Calculations'!AS373","v":474.57867733564018},{"$f":"'Summary Calculations'!AT373","v":481.05898986653489},{"$f":"'Summary Calculations'!AU373","v":487.61509552644588}]
[null,{"$f":"'Summary Calculations'!AK374","v":"IAI"},{"$f":"'Summary Calculations'!AL374","v":"IA"},{"$f":"'Summary Calculations'!AM374","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN374","v":"Outpatient"},{"$f":"'Summary Calculations'!AO374","v":"85+"},{"$f":"'Summary Calculations'!AP374","v":480},{"$f":"'Summary Calculations'!AQ374","v":460.22884987716617},{"$f":"'Summary Calculations'!AR374","v":440.46969975433234},{"$f":"'Summary Calculations'!AS374","v":409.55619069118904},{"$f":"'Summary Calculations'!AT374","v":378.35585525529501},{"$f":"'Summary Calculations'!AU374","v":346.83682384967784}]
[null,{"$f":"'Summary Calculations'!AK375","v":"IBA"},{"$f":"'Summary Calculations'!AL375","v":"IB"},{"$f":"'Summary Calculations'!AM375","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN375","v":"Elective"},{"$f":"'Summary Calculations'!AO375","v":"0-18"},{"$f":"'Summary Calculations'!AP375","v":350},{"$f":"'Summary Calculations'!AQ375","v":353.91757269240281},{"$f":"'Summary Calculations'!AR375","v":357.84389538480571},{"$f":"'Summary Calculations'!AS375","v":363.99320960158371},{"$f":"'Summary Calculations'!AT375","v":370.20026385795592},{"$f":"'Summary Calculations'!AU375","v":376.46505815392226}]
[null,{"$f":"'Summary Calculations'!AK376","v":"IBB"},{"$f":"'Summary Calculations'!AL376","v":"IB"},{"$f":"'Summary Calculations'!AM376","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN376","v":"Elective"},{"$f":"'Summary Calculations'!AO376","v":"19-24"},{"$f":"'Summary Calculations'!AP376","v":370},{"$f":"'Summary Calculations'!AQ376","v":375.64697283150548},{"$f":"'Summary Calculations'!AR376","v":381.30319566301097},{"$f":"'Summary Calculations'!AS376","v":390.15641400797603},{"$f":"'Summary Calculations'!AT376","v":399.10185337736789},{"$f":"'Summary Calculations'!AU376","v":408.13951377118639}]
[null,{"$f":"'Summary Calculations'!AK377","v":"IBC"},{"$f":"'Summary Calculations'!AL377","v":"IB"},{"$f":"'Summary Calculations'!AM377","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN377","v":"Elective"},{"$f":"'Summary Calculations'!AO377","v":"25-34"},{"$f":"'Summary Calculations'!AP377","v":390},{"$f":"'Summary Calculations'!AQ377","v":393.75012940492019},{"$f":"'Summary Calculations'!AR377","v":397.51000880984043},{"$f":"'Summary Calculations'!AS377","v":403.40912994514628},{"$f":"'Summary Calculations'!AT377","v":409.37307658743356},{"$f":"'Summary Calculations'!AU377","v":415.40184873670222}]
[null,{"$f":"'Summary Calculations'!AK378","v":"IBD"},{"$f":"'Summary Calculations'!AL378","v":"IB"},{"$f":"'Summary Calculations'!AM378","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN378","v":"Elective"},{"$f":"'Summary Calculations'!AO378","v":"35-44"},{"$f":"'Summary Calculations'!AP378","v":410},{"$f":"'Summary Calculations'!AQ378","v":396.68255644681011},{"$f":"'Summary Calculations'!AR378","v":383.37536289362015},{"$f":"'Summary Calculations'!AS378","v":362.55998215216255},{"$f":"'Summary Calculations'!AT378","v":341.53095380778683},{"$f":"'Summary Calculations'!AU378","v":320.28827786049277}]
[null,{"$f":"'Summary Calculations'!AK379","v":"IBE"},{"$f":"'Summary Calculations'!AL379","v":"IB"},{"$f":"'Summary Calculations'!AM379","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN379","v":"Elective"},{"$f":"'Summary Calculations'!AO379","v":"45-54"},{"$f":"'Summary Calculations'!AP379","v":430},{"$f":"'Summary Calculations'!AQ379","v":426.65450861297535},{"$f":"'Summary Calculations'!AR379","v":423.31976722595067},{"$f":"'Summary Calculations'!AS379","v":418.09320139821028},{"$f":"'Summary Calculations'!AT379","v":412.80250592841162},{"$f":"'Summary Calculations'!AU379","v":407.44768081655479}]
[null,{"$f":"'Summary Calculations'!AK380","v":"IBF"},{"$f":"'Summary Calculations'!AL380","v":"IB"},{"$f":"'Summary Calculations'!AM380","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN380","v":"Elective"},{"$f":"'Summary Calculations'!AO380","v":"55-64"},{"$f":"'Summary Calculations'!AP380","v":450},{"$f":"'Summary Calculations'!AQ380","v":459.32530798443861},{"$f":"'Summary Calculations'!AR380","v":468.66186596887729},{"$f":"'Summary Calculations'!AS380","v":483.26691024453493},{"$f":"'Summary Calculations'!AT380","v":498.00533391997027},{"$f":"'Summary Calculations'!AU380","v":512.87713699518338}]
[null,{"$f":"'Summary Calculations'!AK381","v":"IBG"},{"$f":"'Summary Calculations'!AL381","v":"IB"},{"$f":"'Summary Calculations'!AM381","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN381","v":"Elective"},{"$f":"'Summary Calculations'!AO381","v":"65-74"},{"$f":"'Summary Calculations'!AP381","v":470},{"$f":"'Summary Calculations'!AQ381","v":482.37501661109786},{"$f":"'Summary Calculations'!AR381","v":494.76178322219573},{"$f":"'Summary Calculations'!AS381","v":514.16274297451764},{"$f":"'Summary Calculations'!AT381","v":533.75025041676588},{"$f":"'Summary Calculations'!AU381","v":553.52430554894011}]
[null,{"$f":"'Summary Calculations'!AK382","v":"IBH"},{"$f":"'Summary Calculations'!AL382","v":"IB"},{"$f":"'Summary Calculations'!AM382","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN382","v":"Elective"},{"$f":"'Summary Calculations'!AO382","v":"75-84"},{"$f":"'Summary Calculations'!AP382","v":490},{"$f":"'Summary Calculations'!AQ382","v":494.34750259515573},{"$f":"'Summary Calculations'!AR382","v":498.70725519031146},{"$f":"'Summary Calculations'!AS382","v":505.52946064013838},{"$f":"'Summary Calculations'!AT382","v":512.43240224913495},{"$f":"'Summary Calculations'!AU382","v":519.41608001730094}]
[null,{"$f":"'Summary Calculations'!AK383","v":"IBI"},{"$f":"'Summary Calculations'!AL383","v":"IB"},{"$f":"'Summary Calculations'!AM383","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN383","v":"Elective"},{"$f":"'Summary Calculations'!AO383","v":"85+"},{"$f":"'Summary Calculations'!AP383","v":510},{"$f":"'Summary Calculations'!AQ383","v":488.99315299448904},{"$f":"'Summary Calculations'!AR383","v":467.99905598897806},{"$f":"'Summary Calculations'!AS383","v":435.15345260938841},{"$f":"'Summary Calculations'!AT383","v":402.00309620875106},{"$f":"'Summary Calculations'!AU383","v":368.51412534028282}]
[null,{"$f":"'Summary Calculations'!AK384","v":"ICA"},{"$f":"'Summary Calculations'!AL384","v":"IC"},{"$f":"'Summary Calculations'!AM384","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN384","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO384","v":"0-18"},{"$f":"'Summary Calculations'!AP384","v":390},{"$f":"'Summary Calculations'!AQ384","v":394.36529528582025},{"$f":"'Summary Calculations'!AR384","v":398.74034057164062},{"$f":"'Summary Calculations'!AS384","v":405.59243355605048},{"$f":"'Summary Calculations'!AT384","v":412.50886544172232},{"$f":"'Summary Calculations'!AU384","v":419.48963622865625}]
[null,{"$f":"'Summary Calculations'!AK385","v":"ICB"},{"$f":"'Summary Calculations'!AL385","v":"IC"},{"$f":"'Summary Calculations'!AM385","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN385","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO385","v":"19-24"},{"$f":"'Summary Calculations'!AP385","v":410},{"$f":"'Summary Calculations'!AQ385","v":416.25745638085743},{"$f":"'Summary Calculations'!AR385","v":422.52516276171491},{"$f":"'Summary Calculations'!AS385","v":432.33548579262219},{"$f":"'Summary Calculations'!AT385","v":442.24799968843485},{"$f":"'Summary Calculations'!AU385","v":452.26270444915258}]
[null,{"$f":"'Summary Calculations'!AK386","v":"ICC"},{"$f":"'Summary Calculations'!AL386","v":"IC"},{"$f":"'Summary Calculations'!AM386","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN386","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO386","v":"25-34"},{"$f":"'Summary Calculations'!AP386","v":430},{"$f":"'Summary Calculations'!AQ386","v":434.13475806183516},{"$f":"'Summary Calculations'!AR386","v":438.28026612367023},{"$f":"'Summary Calculations'!AS386","v":444.78442532413573},{"$f":"'Summary Calculations'!AT386","v":451.36005880152925},{"$f":"'Summary Calculations'!AU386","v":458.00716655585109}]
[null,{"$f":"'Summary Calculations'!AK387","v":"ICD"},{"$f":"'Summary Calculations'!AL387","v":"IC"},{"$f":"'Summary Calculations'!AM387","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN387","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO387","v":"35-44"},{"$f":"'Summary Calculations'!AP387","v":450},{"$f":"'Summary Calculations'!AQ387","v":435.38329366113305},{"$f":"'Summary Calculations'!AR387","v":420.77783732226607},{"$f":"'Summary Calculations'!AS387","v":397.93168772798333},{"$f":"'Summary Calculations'!AT387","v":374.85104686220495},{"$f":"'Summary Calculations'!AU387","v":351.5359147249311}]
[null,{"$f":"'Summary Calculations'!AK388","v":"ICE"},{"$f":"'Summary Calculations'!AL388","v":"IC"},{"$f":"'Summary Calculations'!AM388","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN388","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO388","v":"45-54"},{"$f":"'Summary Calculations'!AP388","v":470},{"$f":"'Summary Calculations'!AQ388","v":466.34330011185671},{"$f":"'Summary Calculations'!AR388","v":462.69835022371353},{"$f":"'Summary Calculations'!AS388","v":456.98559222595071},{"$f":"'Summary Calculations'!AT388","v":451.20273903803115},{"$f":"'Summary Calculations'!AU388","v":445.34979065995509}]
[null,{"$f":"'Summary Calculations'!AK389","v":"ICF"},{"$f":"'Summary Calculations'!AL389","v":"IC"},{"$f":"'Summary Calculations'!AM389","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN389","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO389","v":"55-64"},{"$f":"'Summary Calculations'!AP389","v":490},{"$f":"'Summary Calculations'!AQ389","v":500.15422424972201},{"$f":"'Summary Calculations'!AR389","v":510.32069849944418},{"$f":"'Summary Calculations'!AS389","v":526.22396893293796},{"$f":"'Summary Calculations'!AT389","v":542.27247471285648},{"$f":"'Summary Calculations'!AU389","v":558.46621583919966}]
[null,{"$f":"'Summary Calculations'!AK390","v":"ICG"},{"$f":"'Summary Calculations'!AL390","v":"IC"},{"$f":"'Summary Calculations'!AM390","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN390","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO390","v":"65-74"},{"$f":"'Summary Calculations'!AP390","v":510},{"$f":"'Summary Calculations'!AQ390","v":523.42820951417002},{"$f":"'Summary Calculations'!AR390","v":536.86916902834002},{"$f":"'Summary Calculations'!AS390","v":557.92127429149798},{"$f":"'Summary Calculations'!AT390","v":579.17580364372463},{"$f":"'Summary Calculations'!AU390","v":600.63275708502033}]
[null,{"$f":"'Summary Calculations'!AK391","v":"ICH"},{"$f":"'Summary Calculations'!AL391","v":"IC"},{"$f":"'Summary Calculations'!AM391","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN391","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO391","v":"75-84"},{"$f":"'Summary Calculations'!AP391","v":530},{"$f":"'Summary Calculations'!AQ391","v":534.70240076618882},{"$f":"'Summary Calculations'!AR391","v":539.4180515323776},{"$f":"'Summary Calculations'!AS391","v":546.79717171280288},{"$f":"'Summary Calculations'!AT391","v":554.26361875926852},{"$f":"'Summary Calculations'!AU391","v":561.81739267177466}]
[null,{"$f":"'Summary Calculations'!AK392","v":"ICI"},{"$f":"'Summary Calculations'!AL392","v":"IC"},{"$f":"'Summary Calculations'!AM392","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN392","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO392","v":"85+"},{"$f":"'Summary Calculations'!AP392","v":550},{"$f":"'Summary Calculations'!AQ392","v":527.34555715091949},{"$f":"'Summary Calculations'!AR392","v":504.70486430183917},{"$f":"'Summary Calculations'!AS392","v":469.28313516698756},{"$f":"'Summary Calculations'!AT392","v":433.53275081335897},{"$f":"'Summary Calculations'!AU392","v":397.41719399442269}]
[null,{"$f":"'Summary Calculations'!AK393","v":"IDA"},{"$f":"'Summary Calculations'!AL393","v":"ID"},{"$f":"'Summary Calculations'!AM393","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN393","v":"A&E"},{"$f":"'Summary Calculations'!AO393","v":"0-18"},{"$f":"'Summary Calculations'!AP393","v":400},{"$f":"'Summary Calculations'!AQ393","v":404.47722593417461},{"$f":"'Summary Calculations'!AR393","v":408.96445186834939},{"$f":"'Summary Calculations'!AS393","v":415.99223954466714},{"$f":"'Summary Calculations'!AT393","v":423.08601583766387},{"$f":"'Summary Calculations'!AU393","v":430.24578074733972}]
[null,{"$f":"'Summary Calculations'!AK394","v":"IDB"},{"$f":"'Summary Calculations'!AL394","v":"ID"},{"$f":"'Summary Calculations'!AM394","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN394","v":"A&E"},{"$f":"'Summary Calculations'!AO394","v":"19-24"},{"$f":"'Summary Calculations'!AP394","v":420},{"$f":"'Summary Calculations'!AQ394","v":426.41007726819538},{"$f":"'Summary Calculations'!AR394","v":432.83065453639091},{"$f":"'Summary Calculations'!AS394","v":442.88025373878367},{"$f":"'Summary Calculations'!AT394","v":453.03453626620148},{"$f":"'Summary Calculations'!AU394","v":463.29350211864414}]
[null,{"$f":"'Summary Calculations'!AK395","v":"IDC"},{"$f":"'Summary Calculations'!AL395","v":"ID"},{"$f":"'Summary Calculations'!AM395","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN395","v":"A&E"},{"$f":"'Summary Calculations'!AO395","v":"25-34"},{"$f":"'Summary Calculations'!AP395","v":440},{"$f":"'Summary Calculations'!AQ395","v":444.23091522606381},{"$f":"'Summary Calculations'!AR395","v":448.4728304521276},{"$f":"'Summary Calculations'!AS395","v":455.12824916888297},{"$f":"'Summary Calculations'!AT395","v":461.85680435505316},{"$f":"'Summary Calculations'!AU395","v":468.65849601063832}]
[null,{"$f":"'Summary Calculations'!AK396","v":"IDD"},{"$f":"'Summary Calculations'!AL396","v":"ID"},{"$f":"'Summary Calculations'!AM396","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN396","v":"A&E"},{"$f":"'Summary Calculations'!AO396","v":"35-44"},{"$f":"'Summary Calculations'!AP396","v":460},{"$f":"'Summary Calculations'!AQ396","v":445.0584779647138},{"$f":"'Summary Calculations'!AR396","v":430.1284559294275},{"$f":"'Summary Calculations'!AS396","v":406.7746141219385},{"$f":"'Summary Calculations'!AT396","v":383.18107012580947},{"$f":"'Summary Calculations'!AU396","v":359.34782394104059}]
[null,{"$f":"'Summary Calculations'!AK397","v":"IDE"},{"$f":"'Summary Calculations'!AL397","v":"ID"},{"$f":"'Summary Calculations'!AM397","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN397","v":"A&E"},{"$f":"'Summary Calculations'!AO397","v":"45-54"},{"$f":"'Summary Calculations'!AP397","v":480},{"$f":"'Summary Calculations'!AQ397","v":476.26549798657715},{"$f":"'Summary Calculations'!AR397","v":472.54299597315429},{"$f":"'Summary Calculations'!AS397","v":466.70868993288582},{"$f":"'Summary Calculations'!AT397","v":460.80279731543624},{"$f":"'Summary Calculations'!AU397","v":454.82531812080538}]
[null,{"$f":"'Summary Calculations'!AK398","v":"IDF"},{"$f":"'Summary Calculations'!AL398","v":"ID"},{"$f":"'Summary Calculations'!AM398","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN398","v":"A&E"},{"$f":"'Summary Calculations'!AO398","v":"55-64"},{"$f":"'Summary Calculations'!AP398","v":500},{"$f":"'Summary Calculations'!AQ398","v":510.36145331604286},{"$f":"'Summary Calculations'!AR398","v":520.73540663208576},{"$f":"'Summary Calculations'!AS398","v":536.96323360503868},{"$f":"'Summary Calculations'!AT398","v":553.33925991107787},{"$f":"'Summary Calculations'!AU398","v":569.86348555020356}]
[null,{"$f":"'Summary Calculations'!AK399","v":"IDG"},{"$f":"'Summary Calculations'!AL399","v":"ID"},{"$f":"'Summary Calculations'!AM399","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN399","v":"A&E"},{"$f":"'Summary Calculations'!AO399","v":"65-74"},{"$f":"'Summary Calculations'!AP399","v":520},{"$f":"'Summary Calculations'!AQ399","v":533.69150773993806},{"$f":"'Summary Calculations'!AR399","v":547.39601547987604},{"$f":"'Summary Calculations'!AS399","v":568.86090712074292},{"$f":"'Summary Calculations'!AT399","v":590.53219195046427},{"$f":"'Summary Calculations'!AU399","v":612.40986996904007}]
[null,{"$f":"'Summary Calculations'!AK400","v":"IDH"},{"$f":"'Summary Calculations'!AL400","v":"ID"},{"$f":"'Summary Calculations'!AM400","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN400","v":"A&E"},{"$f":"'Summary Calculations'!AO400","v":"75-84"},{"$f":"'Summary Calculations'!AP400","v":540},{"$f":"'Summary Calculations'!AQ400","v":544.79112530894702},{"$f":"'Summary Calculations'!AR400","v":549.59575061789417},{"$f":"'Summary Calculations'!AS400","v":557.11409948096878},{"$f":"'Summary Calculations'!AT400","v":564.72142288680175},{"$f":"'Summary Calculations'!AU400","v":572.41772083539297}]
[null,{"$f":"'Summary Calculations'!AK401","v":"IDI"},{"$f":"'Summary Calculations'!AL401","v":"ID"},{"$f":"'Summary Calculations'!AM401","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN401","v":"A&E"},{"$f":"'Summary Calculations'!AO401","v":"85+"},{"$f":"'Summary Calculations'!AP401","v":560},{"$f":"'Summary Calculations'!AQ401","v":536.93365819002702},{"$f":"'Summary Calculations'!AR401","v":513.88131638005427},{"$f":"'Summary Calculations'!AS401","v":477.81555580638724},{"$f":"'Summary Calculations'!AT401","v":441.41516446451084},{"$f":"'Summary Calculations'!AU401","v":404.64296115795747}]
[null,{"$f":"'Summary Calculations'!AK402","v":"IEA"},{"$f":"'Summary Calculations'!AL402","v":"IE"},{"$f":"'Summary Calculations'!AM402","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN402","v":"Community"},{"$f":"'Summary Calculations'!AO402","v":"0-18"},{"$f":"'Summary Calculations'!AP402","v":420},{"$f":"'Summary Calculations'!AQ402","v":424.70108723088333},{"$f":"'Summary Calculations'!AR402","v":429.41267446176687},{"$f":"'Summary Calculations'!AS402","v":436.79185152190047},{"$f":"'Summary Calculations'!AT402","v":444.24031662954707},{"$f":"'Summary Calculations'!AU402","v":451.75806978470666}]
[null,{"$f":"'Summary Calculations'!AK403","v":"IEB"},{"$f":"'Summary Calculations'!AL403","v":"IE"},{"$f":"'Summary Calculations'!AM403","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN403","v":"Community"},{"$f":"'Summary Calculations'!AO403","v":"19-24"},{"$f":"'Summary Calculations'!AP403","v":440},{"$f":"'Summary Calculations'!AQ403","v":446.71531904287144},{"$f":"'Summary Calculations'!AR403","v":453.4416380857428},{"$f":"'Summary Calculations'!AS403","v":463.96978963110672},{"$f":"'Summary Calculations'!AT403","v":474.60760942173494},{"$f":"'Summary Calculations'!AU403","v":485.35509745762721}]
[null,{"$f":"'Summary Calculations'!AK404","v":"IEC"},{"$f":"'Summary Calculations'!AL404","v":"IE"},{"$f":"'Summary Calculations'!AM404","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN404","v":"Community"},{"$f":"'Summary Calculations'!AO404","v":"25-34"},{"$f":"'Summary Calculations'!AP404","v":460},{"$f":"'Summary Calculations'!AQ404","v":464.42322955452124},{"$f":"'Summary Calculations'!AR404","v":468.85795910904255},{"$f":"'Summary Calculations'!AS404","v":475.81589685837764},{"$f":"'Summary Calculations'!AT404","v":482.85029546210109},{"$f":"'Summary Calculations'!AU404","v":489.96115492021278}]
[null,{"$f":"'Summary Calculations'!AK405","v":"IED"},{"$f":"'Summary Calculations'!AL405","v":"IE"},{"$f":"'Summary Calculations'!AM405","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN405","v":"Community"},{"$f":"'Summary Calculations'!AO405","v":"35-44"},{"$f":"'Summary Calculations'!AP405","v":480},{"$f":"'Summary Calculations'!AQ405","v":464.40884657187519},{"$f":"'Summary Calculations'!AR405","v":448.82969314375043},{"$f":"'Summary Calculations'!AS405","v":424.46046690984889},{"$f":"'Summary Calculations'!AT405","v":399.84111665301862},{"$f":"'Summary Calculations'!AU405","v":374.97164237325984}]
[null,{"$f":"'Summary Calculations'!AK406","v":"IEE"},{"$f":"'Summary Calculations'!AL406","v":"IE"},{"$f":"'Summary Calculations'!AM406","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN406","v":"Community"},{"$f":"'Summary Calculations'!AO406","v":"45-54"},{"$f":"'Summary Calculations'!AP406","v":500},{"$f":"'Summary Calculations'!AQ406","v":496.1098937360178},{"$f":"'Summary Calculations'!AR406","v":492.23228747203575},{"$f":"'Summary Calculations'!AS406","v":486.15488534675609},{"$f":"'Summary Calculations'!AT406","v":480.002913870246},{"$f":"'Summary Calculations'!AU406","v":473.7763730425055}]
[null,{"$f":"'Summary Calculations'!AK407","v":"IEF"},{"$f":"'Summary Calculations'!AL407","v":"IE"},{"$f":"'Summary Calculations'!AM407","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN407","v":"Community"},{"$f":"'Summary Calculations'!AO407","v":"55-64"},{"$f":"'Summary Calculations'!AP407","v":520},{"$f":"'Summary Calculations'!AQ407","v":530.77591144868461},{"$f":"'Summary Calculations'!AR407","v":541.56482289736925},{"$f":"'Summary Calculations'!AS407","v":558.44176294924023},{"$f":"'Summary Calculations'!AT407","v":575.47283030752101},{"$f":"'Summary Calculations'!AU407","v":592.65802497221171}]
[null,{"$f":"'Summary Calculations'!AK408","v":"IEG"},{"$f":"'Summary Calculations'!AL408","v":"IE"},{"$f":"'Summary Calculations'!AM408","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN408","v":"Community"},{"$f":"'Summary Calculations'!AO408","v":"65-74"},{"$f":"'Summary Calculations'!AP408","v":540},{"$f":"'Summary Calculations'!AQ408","v":554.21810419147425},{"$f":"'Summary Calculations'!AR408","v":568.44970838294842},{"$f":"'Summary Calculations'!AS408","v":590.74017277923326},{"$f":"'Summary Calculations'!AT408","v":613.24496856394387},{"$f":"'Summary Calculations'!AU408","v":635.96409573708036}]
[null,{"$f":"'Summary Calculations'!AK409","v":"IEH"},{"$f":"'Summary Calculations'!AL409","v":"IE"},{"$f":"'Summary Calculations'!AM409","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN409","v":"Community"},{"$f":"'Summary Calculations'!AO409","v":"75-84"},{"$f":"'Summary Calculations'!AP409","v":560},{"$f":"'Summary Calculations'!AQ409","v":564.96857439446364},{"$f":"'Summary Calculations'!AR409","v":569.95114878892741},{"$f":"'Summary Calculations'!AS409","v":577.74795501730114},{"$f":"'Summary Calculations'!AT409","v":585.63703114186865},{"$f":"'Summary Calculations'!AU409","v":593.61837716262983}]
[null,{"$f":"'Summary Calculations'!AK410","v":"IEI"},{"$f":"'Summary Calculations'!AL410","v":"IE"},{"$f":"'Summary Calculations'!AM410","v":"Test Spec 9"},{"$f":"'Summary Calculations'!AN410","v":"Community"},{"$f":"'Summary Calculations'!AO410","v":"85+"},{"$f":"'Summary Calculations'!AP410","v":580},{"$f":"'Summary Calculations'!AQ410","v":556.10986026824241},{"$f":"'Summary Calculations'!AR410","v":532.23422053648483},{"$f":"'Summary Calculations'!AS410","v":494.88039708518676},{"$f":"'Summary Calculations'!AT410","v":457.17999176681485},{"$f":"'Summary Calculations'!AU410","v":419.09449548502738}]
[null,{"$f":"'Summary Calculations'!AK411","v":"JAA"},{"$f":"'Summary Calculations'!AL411","v":"JA"},{"$f":"'Summary Calculations'!AM411","v":"Everything else"},{"$f":"'Summary Calculations'!AN411","v":"Outpatient"},{"$f":"'Summary Calculations'!AO411","v":"0-18"},{"$f":"'Summary Calculations'!AP411","v":320},{"$f":"'Summary Calculations'!AQ411","v":323.58178074733968},{"$f":"'Summary Calculations'!AR411","v":327.17156149467945},{"$f":"'Summary Calculations'!AS411","v":332.79379163573373},{"$f":"'Summary Calculations'!AT411","v":338.46881267013106},{"$f":"'Summary Calculations'!AU411","v":344.19662459787173}]
[null,{"$f":"'Summary Calculations'!AK412","v":"JAB"},{"$f":"'Summary Calculations'!AL412","v":"JA"},{"$f":"'Summary Calculations'!AM412","v":"Everything else"},{"$f":"'Summary Calculations'!AN412","v":"Outpatient"},{"$f":"'Summary Calculations'!AO412","v":"19-24"},{"$f":"'Summary Calculations'!AP412","v":340},{"$f":"'Summary Calculations'!AQ412","v":345.18911016949153},{"$f":"'Summary Calculations'!AR412","v":350.38672033898308},{"$f":"'Summary Calculations'!AS412","v":358.52211016949155},{"$f":"'Summary Calculations'!AT412","v":366.74224364406786},{"$f":"'Summary Calculations'!AU412","v":375.04712076271198}]
[null,{"$f":"'Summary Calculations'!AK413","v":"JAC"},{"$f":"'Summary Calculations'!AL413","v":"JA"},{"$f":"'Summary Calculations'!AM413","v":"Everything else"},{"$f":"'Summary Calculations'!AN413","v":"Outpatient"},{"$f":"'Summary Calculations'!AO413","v":"25-34"},{"$f":"'Summary Calculations'!AP413","v":360},{"$f":"'Summary Calculations'!AQ413","v":363.46165791223405},{"$f":"'Summary Calculations'!AR413","v":366.93231582446805},{"$f":"'Summary Calculations'!AS413","v":372.3776584109043},{"$f":"'Summary Calculations'!AT413","v":377.88283992686172},{"$f":"'Summary Calculations'!AU413","v":383.44786037234047}]
[null,{"$f":"'Summary Calculations'!AK414","v":"JAD"},{"$f":"'Summary Calculations'!AL414","v":"JA"},{"$f":"'Summary Calculations'!AM414","v":"Everything else"},{"$f":"'Summary Calculations'!AN414","v":"Outpatient"},{"$f":"'Summary Calculations'!AO414","v":"35-44"},{"$f":"'Summary Calculations'!AP414","v":380},{"$f":"'Summary Calculations'!AQ414","v":367.65700353606786},{"$f":"'Summary Calculations'!AR414","v":355.32350707213573},{"$f":"'Summary Calculations'!AS414","v":336.03120297029699},{"$f":"'Summary Calculations'!AT414","v":316.54088401697311},{"$f":"'Summary Calculations'!AU414","v":296.85255021216398}]
[null,{"$f":"'Summary Calculations'!AK415","v":"JAE"},{"$f":"'Summary Calculations'!AL415","v":"JA"},{"$f":"'Summary Calculations'!AM415","v":"Everything else"},{"$f":"'Summary Calculations'!AN415","v":"Outpatient"},{"$f":"'Summary Calculations'!AO415","v":"45-54"},{"$f":"'Summary Calculations'!AP415","v":400},{"$f":"'Summary Calculations'!AQ415","v":396.8879149888142},{"$f":"'Summary Calculations'!AR415","v":393.78582997762857},{"$f":"'Summary Calculations'!AS415","v":388.92390827740485},{"$f":"'Summary Calculations'!AT415","v":384.00233109619677},{"$f":"'Summary Calculations'!AU415","v":379.02109843400439}]
[null,{"$f":"'Summary Calculations'!AK416","v":"JAF"},{"$f":"'Summary Calculations'!AL416","v":"JA"},{"$f":"'Summary Calculations'!AM416","v":"Everything else"},{"$f":"'Summary Calculations'!AN416","v":"Outpatient"},{"$f":"'Summary Calculations'!AO416","v":"55-64"},{"$f":"'Summary Calculations'!AP416","v":420},{"$f":"'Summary Calculations'!AQ416","v":428.70362078547606},{"$f":"'Summary Calculations'!AR416","v":437.41774157095216},{"$f":"'Summary Calculations'!AS416","v":451.04911622823255},{"$f":"'Summary Calculations'!AT416","v":464.80497832530557},{"$f":"'Summary Calculations'!AU416","v":478.68532786217105}]
[null,{"$f":"'Summary Calculations'!AK417","v":"JAG"},{"$f":"'Summary Calculations'!AL417","v":"JA"},{"$f":"'Summary Calculations'!AM417","v":"Everything else"},{"$f":"'Summary Calculations'!AN417","v":"Outpatient"},{"$f":"'Summary Calculations'!AO417","v":"65-74"},{"$f":"'Summary Calculations'!AP417","v":440},{"$f":"'Summary Calculations'!AQ417","v":451.58512193379374},{"$f":"'Summary Calculations'!AR417","v":463.18124386758751},{"$f":"'Summary Calculations'!AS417","v":481.34384448678259},{"$f":"'Summary Calculations'!AT417","v":499.68108549654681},{"$f":"'Summary Calculations'!AU417","v":518.19296689688031}]
[null,{"$f":"'Summary Calculations'!AK418","v":"JAH"},{"$f":"'Summary Calculations'!AL418","v":"JA"},{"$f":"'Summary Calculations'!AM418","v":"Everything else"},{"$f":"'Summary Calculations'!AN418","v":"Outpatient"},{"$f":"'Summary Calculations'!AO418","v":"75-84"},{"$f":"'Summary Calculations'!AP418","v":460},{"$f":"'Summary Calculations'!AQ418","v":464.08132896688085},{"$f":"'Summary Calculations'!AR418","v":468.17415793376182},{"$f":"'Summary Calculations'!AS418","v":474.57867733564018},{"$f":"'Summary Calculations'!AT418","v":481.05898986653489},{"$f":"'Summary Calculations'!AU418","v":487.61509552644588}]
[null,{"$f":"'Summary Calculations'!AK419","v":"JAI"},{"$f":"'Summary Calculations'!AL419","v":"JA"},{"$f":"'Summary Calculations'!AM419","v":"Everything else"},{"$f":"'Summary Calculations'!AN419","v":"Outpatient"},{"$f":"'Summary Calculations'!AO419","v":"85+"},{"$f":"'Summary Calculations'!AP419","v":480},{"$f":"'Summary Calculations'!AQ419","v":460.22884987716617},{"$f":"'Summary Calculations'!AR419","v":440.46969975433234},{"$f":"'Summary Calculations'!AS419","v":409.55619069118904},{"$f":"'Summary Calculations'!AT419","v":378.35585525529501},{"$f":"'Summary Calculations'!AU419","v":346.83682384967784}]
[null,{"$f":"'Summary Calculations'!AK420","v":"JBA"},{"$f":"'Summary Calculations'!AL420","v":"JB"},{"$f":"'Summary Calculations'!AM420","v":"Everything else"},{"$f":"'Summary Calculations'!AN420","v":"Elective"},{"$f":"'Summary Calculations'!AO420","v":"0-18"},{"$f":"'Summary Calculations'!AP420","v":350},{"$f":"'Summary Calculations'!AQ420","v":353.91757269240281},{"$f":"'Summary Calculations'!AR420","v":357.84389538480571},{"$f":"'Summary Calculations'!AS420","v":363.99320960158371},{"$f":"'Summary Calculations'!AT420","v":370.20026385795592},{"$f":"'Summary Calculations'!AU420","v":376.46505815392226}]
[null,{"$f":"'Summary Calculations'!AK421","v":"JBB"},{"$f":"'Summary Calculations'!AL421","v":"JB"},{"$f":"'Summary Calculations'!AM421","v":"Everything else"},{"$f":"'Summary Calculations'!AN421","v":"Elective"},{"$f":"'Summary Calculations'!AO421","v":"19-24"},{"$f":"'Summary Calculations'!AP421","v":370},{"$f":"'Summary Calculations'!AQ421","v":375.64697283150548},{"$f":"'Summary Calculations'!AR421","v":381.30319566301097},{"$f":"'Summary Calculations'!AS421","v":390.15641400797603},{"$f":"'Summary Calculations'!AT421","v":399.10185337736789},{"$f":"'Summary Calculations'!AU421","v":408.13951377118639}]
[null,{"$f":"'Summary Calculations'!AK422","v":"JBC"},{"$f":"'Summary Calculations'!AL422","v":"JB"},{"$f":"'Summary Calculations'!AM422","v":"Everything else"},{"$f":"'Summary Calculations'!AN422","v":"Elective"},{"$f":"'Summary Calculations'!AO422","v":"25-34"},{"$f":"'Summary Calculations'!AP422","v":390},{"$f":"'Summary Calculations'!AQ422","v":393.75012940492019},{"$f":"'Summary Calculations'!AR422","v":397.51000880984043},{"$f":"'Summary Calculations'!AS422","v":403.40912994514628},{"$f":"'Summary Calculations'!AT422","v":409.37307658743356},{"$f":"'Summary Calculations'!AU422","v":415.40184873670222}]
[null,{"$f":"'Summary Calculations'!AK423","v":"JBD"},{"$f":"'Summary Calculations'!AL423","v":"JB"},{"$f":"'Summary Calculations'!AM423","v":"Everything else"},{"$f":"'Summary Calculations'!AN423","v":"Elective"},{"$f":"'Summary Calculations'!AO423","v":"35-44"},{"$f":"'Summary Calculations'!AP423","v":410},{"$f":"'Summary Calculations'!AQ423","v":396.68255644681011},{"$f":"'Summary Calculations'!AR423","v":383.37536289362015},{"$f":"'Summary Calculations'!AS423","v":362.55998215216255},{"$f":"'Summary Calculations'!AT423","v":341.53095380778683},{"$f":"'Summary Calculations'!AU423","v":320.28827786049277}]
[null,{"$f":"'Summary Calculations'!AK424","v":"JBE"},{"$f":"'Summary Calculations'!AL424","v":"JB"},{"$f":"'Summary Calculations'!AM424","v":"Everything else"},{"$f":"'Summary Calculations'!AN424","v":"Elective"},{"$f":"'Summary Calculations'!AO424","v":"45-54"},{"$f":"'Summary Calculations'!AP424","v":430},{"$f":"'Summary Calculations'!AQ424","v":426.65450861297535},{"$f":"'Summary Calculations'!AR424","v":423.31976722595067},{"$f":"'Summary Calculations'!AS424","v":418.09320139821028},{"$f":"'Summary Calculations'!AT424","v":412.80250592841162},{"$f":"'Summary Calculations'!AU424","v":407.44768081655479}]
[null,{"$f":"'Summary Calculations'!AK425","v":"JBF"},{"$f":"'Summary Calculations'!AL425","v":"JB"},{"$f":"'Summary Calculations'!AM425","v":"Everything else"},{"$f":"'Summary Calculations'!AN425","v":"Elective"},{"$f":"'Summary Calculations'!AO425","v":"55-64"},{"$f":"'Summary Calculations'!AP425","v":450},{"$f":"'Summary Calculations'!AQ425","v":459.32530798443861},{"$f":"'Summary Calculations'!AR425","v":468.66186596887729},{"$f":"'Summary Calculations'!AS425","v":483.26691024453493},{"$f":"'Summary Calculations'!AT425","v":498.00533391997027},{"$f":"'Summary Calculations'!AU425","v":512.87713699518338}]
[null,{"$f":"'Summary Calculations'!AK426","v":"JBG"},{"$f":"'Summary Calculations'!AL426","v":"JB"},{"$f":"'Summary Calculations'!AM426","v":"Everything else"},{"$f":"'Summary Calculations'!AN426","v":"Elective"},{"$f":"'Summary Calculations'!AO426","v":"65-74"},{"$f":"'Summary Calculations'!AP426","v":470},{"$f":"'Summary Calculations'!AQ426","v":482.37501661109786},{"$f":"'Summary Calculations'!AR426","v":494.76178322219573},{"$f":"'Summary Calculations'!AS426","v":514.16274297451764},{"$f":"'Summary Calculations'!AT426","v":533.75025041676588},{"$f":"'Summary Calculations'!AU426","v":553.52430554894011}]
[null,{"$f":"'Summary Calculations'!AK427","v":"JBH"},{"$f":"'Summary Calculations'!AL427","v":"JB"},{"$f":"'Summary Calculations'!AM427","v":"Everything else"},{"$f":"'Summary Calculations'!AN427","v":"Elective"},{"$f":"'Summary Calculations'!AO427","v":"75-84"},{"$f":"'Summary Calculations'!AP427","v":490},{"$f":"'Summary Calculations'!AQ427","v":494.34750259515573},{"$f":"'Summary Calculations'!AR427","v":498.70725519031146},{"$f":"'Summary Calculations'!AS427","v":505.52946064013838},{"$f":"'Summary Calculations'!AT427","v":512.43240224913495},{"$f":"'Summary Calculations'!AU427","v":519.41608001730094}]
[null,{"$f":"'Summary Calculations'!AK428","v":"JBI"},{"$f":"'Summary Calculations'!AL428","v":"JB"},{"$f":"'Summary Calculations'!AM428","v":"Everything else"},{"$f":"'Summary Calculations'!AN428","v":"Elective"},{"$f":"'Summary Calculations'!AO428","v":"85+"},{"$f":"'Summary Calculations'!AP428","v":510},{"$f":"'Summary Calculations'!AQ428","v":488.99315299448904},{"$f":"'Summary Calculations'!AR428","v":467.99905598897806},{"$f":"'Summary Calculations'!AS428","v":435.15345260938841},{"$f":"'Summary Calculations'!AT428","v":402.00309620875106},{"$f":"'Summary Calculations'!AU428","v":368.51412534028282}]
[null,{"$f":"'Summary Calculations'!AK429","v":"JCA"},{"$f":"'Summary Calculations'!AL429","v":"JC"},{"$f":"'Summary Calculations'!AM429","v":"Everything else"},{"$f":"'Summary Calculations'!AN429","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO429","v":"0-18"},{"$f":"'Summary Calculations'!AP429","v":390},{"$f":"'Summary Calculations'!AQ429","v":394.36529528582025},{"$f":"'Summary Calculations'!AR429","v":398.74034057164062},{"$f":"'Summary Calculations'!AS429","v":405.59243355605048},{"$f":"'Summary Calculations'!AT429","v":412.50886544172232},{"$f":"'Summary Calculations'!AU429","v":419.48963622865625}]
[null,{"$f":"'Summary Calculations'!AK430","v":"JCB"},{"$f":"'Summary Calculations'!AL430","v":"JC"},{"$f":"'Summary Calculations'!AM430","v":"Everything else"},{"$f":"'Summary Calculations'!AN430","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO430","v":"19-24"},{"$f":"'Summary Calculations'!AP430","v":410},{"$f":"'Summary Calculations'!AQ430","v":416.25745638085743},{"$f":"'Summary Calculations'!AR430","v":422.52516276171491},{"$f":"'Summary Calculations'!AS430","v":432.33548579262219},{"$f":"'Summary Calculations'!AT430","v":442.24799968843485},{"$f":"'Summary Calculations'!AU430","v":452.26270444915258}]
[null,{"$f":"'Summary Calculations'!AK431","v":"JCC"},{"$f":"'Summary Calculations'!AL431","v":"JC"},{"$f":"'Summary Calculations'!AM431","v":"Everything else"},{"$f":"'Summary Calculations'!AN431","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO431","v":"25-34"},{"$f":"'Summary Calculations'!AP431","v":430},{"$f":"'Summary Calculations'!AQ431","v":434.13475806183516},{"$f":"'Summary Calculations'!AR431","v":438.28026612367023},{"$f":"'Summary Calculations'!AS431","v":444.78442532413573},{"$f":"'Summary Calculations'!AT431","v":451.36005880152925},{"$f":"'Summary Calculations'!AU431","v":458.00716655585109}]
[null,{"$f":"'Summary Calculations'!AK432","v":"JCD"},{"$f":"'Summary Calculations'!AL432","v":"JC"},{"$f":"'Summary Calculations'!AM432","v":"Everything else"},{"$f":"'Summary Calculations'!AN432","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO432","v":"35-44"},{"$f":"'Summary Calculations'!AP432","v":450},{"$f":"'Summary Calculations'!AQ432","v":435.38329366113305},{"$f":"'Summary Calculations'!AR432","v":420.77783732226607},{"$f":"'Summary Calculations'!AS432","v":397.93168772798333},{"$f":"'Summary Calculations'!AT432","v":374.85104686220495},{"$f":"'Summary Calculations'!AU432","v":351.5359147249311}]
[null,{"$f":"'Summary Calculations'!AK433","v":"JCE"},{"$f":"'Summary Calculations'!AL433","v":"JC"},{"$f":"'Summary Calculations'!AM433","v":"Everything else"},{"$f":"'Summary Calculations'!AN433","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO433","v":"45-54"},{"$f":"'Summary Calculations'!AP433","v":470},{"$f":"'Summary Calculations'!AQ433","v":466.34330011185671},{"$f":"'Summary Calculations'!AR433","v":462.69835022371353},{"$f":"'Summary Calculations'!AS433","v":456.98559222595071},{"$f":"'Summary Calculations'!AT433","v":451.20273903803115},{"$f":"'Summary Calculations'!AU433","v":445.34979065995509}]
[null,{"$f":"'Summary Calculations'!AK434","v":"JCF"},{"$f":"'Summary Calculations'!AL434","v":"JC"},{"$f":"'Summary Calculations'!AM434","v":"Everything else"},{"$f":"'Summary Calculations'!AN434","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO434","v":"55-64"},{"$f":"'Summary Calculations'!AP434","v":490},{"$f":"'Summary Calculations'!AQ434","v":500.15422424972201},{"$f":"'Summary Calculations'!AR434","v":510.32069849944418},{"$f":"'Summary Calculations'!AS434","v":526.22396893293796},{"$f":"'Summary Calculations'!AT434","v":542.27247471285648},{"$f":"'Summary Calculations'!AU434","v":558.46621583919966}]
[null,{"$f":"'Summary Calculations'!AK435","v":"JCG"},{"$f":"'Summary Calculations'!AL435","v":"JC"},{"$f":"'Summary Calculations'!AM435","v":"Everything else"},{"$f":"'Summary Calculations'!AN435","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO435","v":"65-74"},{"$f":"'Summary Calculations'!AP435","v":510},{"$f":"'Summary Calculations'!AQ435","v":523.42820951417002},{"$f":"'Summary Calculations'!AR435","v":536.86916902834002},{"$f":"'Summary Calculations'!AS435","v":557.92127429149798},{"$f":"'Summary Calculations'!AT435","v":579.17580364372463},{"$f":"'Summary Calculations'!AU435","v":600.63275708502033}]
[null,{"$f":"'Summary Calculations'!AK436","v":"JCH"},{"$f":"'Summary Calculations'!AL436","v":"JC"},{"$f":"'Summary Calculations'!AM436","v":"Everything else"},{"$f":"'Summary Calculations'!AN436","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO436","v":"75-84"},{"$f":"'Summary Calculations'!AP436","v":530},{"$f":"'Summary Calculations'!AQ436","v":534.70240076618882},{"$f":"'Summary Calculations'!AR436","v":539.4180515323776},{"$f":"'Summary Calculations'!AS436","v":546.79717171280288},{"$f":"'Summary Calculations'!AT436","v":554.26361875926852},{"$f":"'Summary Calculations'!AU436","v":561.81739267177466}]
[null,{"$f":"'Summary Calculations'!AK437","v":"JCI"},{"$f":"'Summary Calculations'!AL437","v":"JC"},{"$f":"'Summary Calculations'!AM437","v":"Everything else"},{"$f":"'Summary Calculations'!AN437","v":"Non-Elective"},{"$f":"'Summary Calculations'!AO437","v":"85+"},{"$f":"'Summary Calculations'!AP437","v":550},{"$f":"'Summary Calculations'!AQ437","v":527.34555715091949},{"$f":"'Summary Calculations'!AR437","v":504.70486430183917},{"$f":"'Summary Calculations'!AS437","v":469.28313516698756},{"$f":"'Summary Calculations'!AT437","v":433.53275081335897},{"$f":"'Summary Calculations'!AU437","v":397.41719399442269}]
[null,{"$f":"'Summary Calculations'!AK438","v":"JDA"},{"$f":"'Summary Calculations'!AL438","v":"JD"},{"$f":"'Summary Calculations'!AM438","v":"Everything else"},{"$f":"'Summary Calculations'!AN438","v":"A&E"},{"$f":"'Summary Calculations'!AO438","v":"0-18"},{"$f":"'Summary Calculations'!AP438","v":400},{"$f":"'Summary Calculations'!AQ438","v":404.47722593417461},{"$f":"'Summary Calculations'!AR438","v":408.96445186834939},{"$f":"'Summary Calculations'!AS438","v":415.99223954466714},{"$f":"'Summary Calculations'!AT438","v":423.08601583766387},{"$f":"'Summary Calculations'!AU438","v":430.24578074733972}]
[null,{"$f":"'Summary Calculations'!AK439","v":"JDB"},{"$f":"'Summary Calculations'!AL439","v":"JD"},{"$f":"'Summary Calculations'!AM439","v":"Everything else"},{"$f":"'Summary Calculations'!AN439","v":"A&E"},{"$f":"'Summary Calculations'!AO439","v":"19-24"},{"$f":"'Summary Calculations'!AP439","v":420},{"$f":"'Summary Calculations'!AQ439","v":426.41007726819538},{"$f":"'Summary Calculations'!AR439","v":432.83065453639091},{"$f":"'Summary Calculations'!AS439","v":442.88025373878367},{"$f":"'Summary Calculations'!AT439","v":453.03453626620148},{"$f":"'Summary Calculations'!AU439","v":463.29350211864414}]
[null,{"$f":"'Summary Calculations'!AK440","v":"JDC"},{"$f":"'Summary Calculations'!AL440","v":"JD"},{"$f":"'Summary Calculations'!AM440","v":"Everything else"},{"$f":"'Summary Calculations'!AN440","v":"A&E"},{"$f":"'Summary Calculations'!AO440","v":"25-34"},{"$f":"'Summary Calculations'!AP440","v":440},{"$f":"'Summary Calculations'!AQ440","v":444.23091522606381},{"$f":"'Summary Calculations'!AR440","v":448.4728304521276},{"$f":"'Summary Calculations'!AS440","v":455.12824916888297},{"$f":"'Summary Calculations'!AT440","v":461.85680435505316},{"$f":"'Summary Calculations'!AU440","v":468.65849601063832}]
[null,{"$f":"'Summary Calculations'!AK441","v":"JDD"},{"$f":"'Summary Calculations'!AL441","v":"JD"},{"$f":"'Summary Calculations'!AM441","v":"Everything else"},{"$f":"'Summary Calculations'!AN441","v":"A&E"},{"$f":"'Summary Calculations'!AO441","v":"35-44"},{"$f":"'Summary Calculations'!AP441","v":460},{"$f":"'Summary Calculations'!AQ441","v":445.0584779647138},{"$f":"'Summary Calculations'!AR441","v":430.1284559294275},{"$f":"'Summary Calculations'!AS441","v":406.7746141219385},{"$f":"'Summary Calculations'!AT441","v":383.18107012580947},{"$f":"'Summary Calculations'!AU441","v":359.34782394104059}]
[null,{"$f":"'Summary Calculations'!AK442","v":"JDE"},{"$f":"'Summary Calculations'!AL442","v":"JD"},{"$f":"'Summary Calculations'!AM442","v":"Everything else"},{"$f":"'Summary Calculations'!AN442","v":"A&E"},{"$f":"'Summary Calculations'!AO442","v":"45-54"},{"$f":"'Summary Calculations'!AP442","v":480},{"$f":"'Summary Calculations'!AQ442","v":476.26549798657715},{"$f":"'Summary Calculations'!AR442","v":472.54299597315429},{"$f":"'Summary Calculations'!AS442","v":466.70868993288582},{"$f":"'Summary Calculations'!AT442","v":460.80279731543624},{"$f":"'Summary Calculations'!AU442","v":454.82531812080538}]
[null,{"$f":"'Summary Calculations'!AK443","v":"JDF"},{"$f":"'Summary Calculations'!AL443","v":"JD"},{"$f":"'Summary Calculations'!AM443","v":"Everything else"},{"$f":"'Summary Calculations'!AN443","v":"A&E"},{"$f":"'Summary Calculations'!AO443","v":"55-64"},{"$f":"'Summary Calculations'!AP443","v":500},{"$f":"'Summary Calculations'!AQ443","v":510.36145331604286},{"$f":"'Summary Calculations'!AR443","v":520.73540663208576},{"$f":"'Summary Calculations'!AS443","v":536.96323360503868},{"$f":"'Summary Calculations'!AT443","v":553.33925991107787},{"$f":"'Summary Calculations'!AU443","v":569.86348555020356}]
[null,{"$f":"'Summary Calculations'!AK444","v":"JDG"},{"$f":"'Summary Calculations'!AL444","v":"JD"},{"$f":"'Summary Calculations'!AM444","v":"Everything else"},{"$f":"'Summary Calculations'!AN444","v":"A&E"},{"$f":"'Summary Calculations'!AO444","v":"65-74"},{"$f":"'Summary Calculations'!AP444","v":520},{"$f":"'Summary Calculations'!AQ444","v":533.69150773993806},{"$f":"'Summary Calculations'!AR444","v":547.39601547987604},{"$f":"'Summary Calculations'!AS444","v":568.86090712074292},{"$f":"'Summary Calculations'!AT444","v":590.53219195046427},{"$f":"'Summary Calculations'!AU444","v":612.40986996904007}]
[null,{"$f":"'Summary Calculations'!AK445","v":"JDH"},{"$f":"'Summary Calculations'!AL445","v":"JD"},{"$f":"'Summary Calculations'!AM445","v":"Everything else"},{"$f":"'Summary Calculations'!AN445","v":"A&E"},{"$f":"'Summary Calculations'!AO445","v":"75-84"},{"$f":"'Summary Calculations'!AP445","v":540},{"$f":"'Summary Calculations'!AQ445","v":544.79112530894702},{"$f":"'Summary Calculations'!AR445","v":549.59575061789417},{"$f":"'Summary Calculations'!AS445","v":557.11409948096878},{"$f":"'Summary Calculations'!AT445","v":564.72142288680175},{"$f":"'Summary Calculations'!AU445","v":572.41772083539297}]
[null,{"$f":"'Summary Calculations'!AK446","v":"JDI"},{"$f":"'Summary Calculations'!AL446","v":"JD"},{"$f":"'Summary Calculations'!AM446","v":"Everything else"},{"$f":"'Summary Calculations'!AN446","v":"A&E"},{"$f":"'Summary Calculations'!AO446","v":"85+"},{"$f":"'Summary Calculations'!AP446","v":560},{"$f":"'Summary Calculations'!AQ446","v":536.93365819002702},{"$f":"'Summary Calculations'!AR446","v":513.88131638005427},{"$f":"'Summary Calculations'!AS446","v":477.81555580638724},{"$f":"'Summary Calculations'!AT446","v":441.41516446451084},{"$f":"'Summary Calculations'!AU446","v":404.64296115795747}]
[null,{"$f":"'Summary Calculations'!AK447","v":"JEA"},{"$f":"'Summary Calculations'!AL447","v":"JE"},{"$f":"'Summary Calculations'!AM447","v":"Everything else"},{"$f":"'Summary Calculations'!AN447","v":"Community"},{"$f":"'Summary Calculations'!AO447","v":"0-18"},{"$f":"'Summary Calculations'!AP447","v":420},{"$f":"'Summary Calculations'!AQ447","v":424.70108723088333},{"$f":"'Summary Calculations'!AR447","v":429.41267446176687},{"$f":"'Summary Calculations'!AS447","v":436.79185152190047},{"$f":"'Summary Calculations'!AT447","v":444.24031662954707},{"$f":"'Summary Calculations'!AU447","v":451.75806978470666}]
[null,{"$f":"'Summary Calculations'!AK448","v":"JEB"},{"$f":"'Summary Calculations'!AL448","v":"JE"},{"$f":"'Summary Calculations'!AM448","v":"Everything else"},{"$f":"'Summary Calculations'!AN448","v":"Community"},{"$f":"'Summary Calculations'!AO448","v":"19-24"},{"$f":"'Summary Calculations'!AP448","v":440},{"$f":"'Summary Calculations'!AQ448","v":446.71531904287144},{"$f":"'Summary Calculations'!AR448","v":453.4416380857428},{"$f":"'Summary Calculations'!AS448","v":463.96978963110672},{"$f":"'Summary Calculations'!AT448","v":474.60760942173494},{"$f":"'Summary Calculations'!AU448","v":485.35509745762721}]
[null,{"$f":"'Summary Calculations'!AK449","v":"JEC"},{"$f":"'Summary Calculations'!AL449","v":"JE"},{"$f":"'Summary Calculations'!AM449","v":"Everything else"},{"$f":"'Summary Calculations'!AN449","v":"Community"},{"$f":"'Summary Calculations'!AO449","v":"25-34"},{"$f":"'Summary Calculations'!AP449","v":460},{"$f":"'Summary Calculations'!AQ449","v":464.42322955452124},{"$f":"'Summary Calculations'!AR449","v":468.85795910904255},{"$f":"'Summary Calculations'!AS449","v":475.81589685837764},{"$f":"'Summary Calculations'!AT449","v":482.85029546210109},{"$f":"'Summary Calculations'!AU449","v":489.96115492021278}]
[null,{"$f":"'Summary Calculations'!AK450","v":"JED"},{"$f":"'Summary Calculations'!AL450","v":"JE"},{"$f":"'Summary Calculations'!AM450","v":"Everything else"},{"$f":"'Summary Calculations'!AN450","v":"Community"},{"$f":"'Summary Calculations'!AO450","v":"35-44"},{"$f":"'Summary Calculations'!AP450","v":480},{"$f":"'Summary Calculations'!AQ450","v":464.40884657187519},{"$f":"'Summary Calculations'!AR450","v":448.82969314375043},{"$f":"'Summary Calculations'!AS450","v":424.46046690984889},{"$f":"'Summary Calculations'!AT450","v":399.84111665301862},{"$f":"'Summary Calculations'!AU450","v":374.97164237325984}]
[null,{"$f":"'Summary Calculations'!AK451","v":"JEE"},{"$f":"'Summary Calculations'!AL451","v":"JE"},{"$f":"'Summary Calculations'!AM451","v":"Everything else"},{"$f":"'Summary Calculations'!AN451","v":"Community"},{"$f":"'Summary Calculations'!AO451","v":"45-54"},{"$f":"'Summary Calculations'!AP451","v":500},{"$f":"'Summary Calculations'!AQ451","v":496.1098937360178},{"$f":"'Summary Calculations'!AR451","v":492.23228747203575},{"$f":"'Summary Calculations'!AS451","v":486.15488534675609},{"$f":"'Summary Calculations'!AT451","v":480.002913870246},{"$f":"'Summary Calculations'!AU451","v":473.7763730425055}]
[null,{"$f":"'Summary Calculations'!AK452","v":"JEF"},{"$f":"'Summary Calculations'!AL452","v":"JE"},{"$f":"'Summary Calculations'!AM452","v":"Everything else"},{"$f":"'Summary Calculations'!AN452","v":"Community"},{"$f":"'Summary Calculations'!AO452","v":"55-64"},{"$f":"'Summary Calculations'!AP452","v":520},{"$f":"'Summary Calculations'!AQ452","v":530.77591144868461},{"$f":"'Summary Calculations'!AR452","v":541.56482289736925},{"$f":"'Summary Calculations'!AS452","v":558.44176294924023},{"$f":"'Summary Calculations'!AT452","v":575.47283030752101},{"$f":"'Summary Calculations'!AU452","v":592.65802497221171}]
[null,{"$f":"'Summary Calculations'!AK453","v":"JEG"},{"$f":"'Summary Calculations'!AL453","v":"JE"},{"$f":"'Summary Calculations'!AM453","v":"Everything else"},{"$f":"'Summary Calculations'!AN453","v":"Community"},{"$f":"'Summary Calculations'!AO453","v":"65-74"},{"$f":"'Summary Calculations'!AP453","v":540},{"$f":"'Summary Calculations'!AQ453","v":554.21810419147425},{"$f":"'Summary Calculations'!AR453","v":568.44970838294842},{"$f":"'Summary Calculations'!AS453","v":590.74017277923326},{"$f":"'Summary Calculations'!AT453","v":613.24496856394387},{"$f":"'Summary Calculations'!AU453","v":635.96409573708036}]
[null,{"$f":"'Summary Calculations'!AK454","v":"JEH"},{"$f":"'Summary Calculations'!AL454","v":"JE"},{"$f":"'Summary Calculations'!AM454","v":"Everything else"},{"$f":"'Summary Calculations'!AN454","v":"Community"},{"$f":"'Summary Calculations'!AO454","v":"75-84"},{"$f":"'Summary Calculations'!AP454","v":560},{"$f":"'Summary Calculations'!AQ454","v":564.96857439446364},{"$f":"'Summary Calculations'!AR454","v":569.95114878892741},{"$f":"'Summary Calculations'!AS454","v":577.74795501730114},{"$f":"'Summary Calculations'!AT454","v":585.63703114186865},{"$f":"'Summary Calculations'!AU454","v":593.61837716262983}]
[null,{"$f":"'Summary Calculations'!AK455","v":"JEI"},{"$f":"'Summary Calculations'!AL455","v":"JE"},{"$f":"'Summary Calculations'!AM455","v":"Everything else"},{"$f":"'Summary Calculations'!AN455","v":"Community"},{"$f":"'Summary Calculations'!AO455","v":"85+"},{"$f":"'Summary Calculations'!AP455","v":580},{"$f":"'Summary Calculations'!AQ455","v":556.10986026824241},{"$f":"'Summary Calculations'!AR455","v":532.23422053648483},{"$f":"'Summary Calculations'!AS455","v":494.88039708518676},{"$f":"'Summary Calculations'!AT455","v":457.17999176681485},{"$f":"'Summary Calculations'!AU455","v":419.09449548502738}]

{"sheet":"Inputs >>","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary Input","index":6,"n_rows":210,"n_cols":7,"rows_kept":210,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[{"$f":"'Demographic Change'!A1","v":"Demographic change"},{"$f":"'Demographic Change'!C2","v":"Actual"},{"$f":"'Demographic Change'!D2","v":"Forecast"}]
[null,{"$f":"'Demographic Change'!C3","v":"2013/14"},{"$f":"'Demographic Change'!D3","v":"2014/15"},{"$f":"'Demographic Change'!E3","v":"2015/16"},{"$f":"'Demographic Change'!F3","v":"2016/17"},{"$f":"'Demographic Change'!G3","v":"2017/18"},{"$f":"'Demographic Change'!H3","v":"2018/19"}]
[{"$f":"'Demographic Change'!A4","v":"Expected population aged:"}]
[{"$f":"'Demographic Change'!B5","v":"0-18"},{"$f":"'Demographic Change'!C5","v":12123},{"$f":"'Demographic Change'!D5","v":12259},{"$f":"'Demographic Change'!E5","v":12395},{"$f":"'Demographic Change'!F5","v":12608},{"$f":"'Demographic Change'!G5","v":12823},{"$f":"'Demographic Change'!H5","v":13040}]
[{"$f":"'Demographic Change'!B6","v":"19-24"},{"$f":"'Demographic Change'!C6","v":12036},{"$f":"'Demographic Change'!D6","v":12220},{"$f":"'Demographic Change'!E6","v":12404},{"$f":"'Demographic Change'!F6","v":12692},{"$f":"'Demographic Change'!G6","v":12983},{"$f":"'Demographic Change'!H6","v":13277}]
[{"$f":"'Demographic Change'!B7","v":"25-34"},{"$f":"'Demographic Change'!C7","v":12032},{"$f":"'Demographic Change'!D7","v":12148},{"$f":"'Demographic Change'!E7","v":12264},{"$f":"'Demographic Change'!F7","v":12446},{"$f":"'Demographic Change'!G7","v":12630},{"$f":"'Demographic Change'!H7","v":12816}]
[{"$f":"'Demographic Change'!B8","v":"35-44"},{"$f":"'Demographic Change'!C8","v":13433},{"$f":"'Demographic Change'!D8","v":12997},{"$f":"'Demographic Change'!E8","v":12561},{"$f":"'Demographic Change'!F8","v":11879},{"$f":"'Demographic Change'!G8","v":11190},{"$f":"'Demographic Change'!H8","v":10494}]
[{"$f":"'Demographic Change'!B9","v":"45-54"},{"$f":"'Demographic Change'!C9","v":13410},{"$f":"'Demographic Change'!D9","v":13306},{"$f":"'Demographic Change'!E9","v":13202},{"$f":"'Demographic Change'!F9","v":13039},{"$f":"'Demographic Change'!G9","v":12874},{"$f":"'Demographic Change'!H9","v":12707}]
[{"$f":"'Demographic Change'!B10","v":"55-64"},{"$f":"'Demographic Change'!C10","v":13495},{"$f":"'Demographic Change'!D10","v":13775},{"$f":"'Demographic Change'!E10","v":14055},{"$f":"'Demographic Change'!F10","v":14493},{"$f":"'Demographic Change'!G10","v":14935},{"$f":"'Demographic Change'!H10","v":15381}]
[{"$f":"'Demographic Change'!B11","v":"65-74"},{"$f":"'Demographic Change'!C11","v":12597},{"$f":"'Demographic Change'!D11","v":12929},{"$f":"'Demographic Change'!E11","v":13261},{"$f":"'Demographic Change'!F11","v":13781},{"$f":"'Demographic Change'!G11","v":14306},{"$f":"'Demographic Change'!H11","v":14836}]
[{"$f":"'Demographic Change'!B12","v":"75-84"},{"$f":"'Demographic Change'!C12","v":12138},{"$f":"'Demographic Change'!D12","v":12246},{"$f":"'Demographic Change'!E12","v":12354},{"$f":"'Demographic Change'!F12","v":12523},{"$f":"'Demographic Change'!G12","v":12694},{"$f":"'Demographic Change'!H12","v":12867}]
[{"$f":"'Demographic Change'!B13","v":"85+"},{"$f":"'Demographic Change'!C13","v":15061},{"$f":"'Demographic Change'!D13","v":14441},{"$f":"'Demographic Change'!E13","v":13821},{"$f":"'Demographic Change'!F13","v":12851},{"$f":"'Demographic Change'!G13","v":11872},{"$f":"'Demographic Change'!H13","v":10883}]
[null,{"$f":"'Demographic Change'!C14","v":116325},{"$f":"'Demographic Change'!D14","v":116321},{"$f":"'Demographic Change'!E14","v":116317},{"$f":"'Demographic Change'!F14","v":116312},{"$f":"'Demographic Change'!G14","v":116307},{"$f":"'Demographic Change'!H14","v":116301}]
[{"$f":"'Demographic Change'!A15","v":"% Change"}]
[{"$f":"'Demographic Change'!B16","v":"0-18"},null,{"$f":"'Demographic Change'!D16","v":1.1218345294069065E-2},{"$f":"'Demographic Change'!E16","v":1.109389020311613E-2},{"$f":"'Demographic Change'!F16","v":1.7184348527632176E-2},{"$f":"'Demographic Change'!G16","v":1.7052664974619214E-2},{"$f":"'Demographic Change'!H16","v":1.6922716992903375E-2}]
[{"$f":"'Demographic Change'!B17","v":"19-24"},null,{"$f":"'Demographic Change'!D17","v":1.52874709205717E-2},{"$f":"'Demographic Change'!E17","v":1.5057283142389633E-2},{"$f":"'Demographic Change'!F17","v":2.3218316672041217E-2},{"$f":"'Demographic Change'!G17","v":2.2927828553419571E-2},{"$f":"'Demographic Change'!H17","v":2.2644997304166914E-2}]
[{"$f":"'Demographic Change'!B18","v":"25-34"},null,{"$f":"'Demographic Change'!D18","v":9.6409574468085957E-3},{"$f":"'Demographic Change'!E18","v":9.5488969377675037E-3},{"$f":"'Demographic Change'!F18","v":1.4840182648401923E-2},{"$f":"'Demographic Change'!G18","v":1.4783866302426452E-2},{"$f":"'Demographic Change'!H18","v":1.4726840855106893E-2}]
[{"$f":"'Demographic Change'!B19","v":"35-44"},null,{"$f":"'Demographic Change'!D19","v":-3.2457381076453462E-2},{"$f":"'Demographic Change'!E19","v":-3.3546202969916172E-2},{"$f":"'Demographic Change'!F19","v":-5.4295040203805378E-2},{"$f":"'Demographic Change'!G19","v":-5.8001515279063942E-2},{"$f":"'Demographic Change'!H19","v":-6.2198391420911547E-2}]
[{"$f":"'Demographic Change'!B20","v":"45-54"},null,{"$f":"'Demographic Change'!D20","v":-7.7554064131245548E-3},{"$f":"'Demographic Change'!E20","v":-7.8160228468360238E-3},{"$f":"'Demographic Change'!F20","v":-1.2346614149371327E-2},{"$f":"'Demographic Change'!G20","v":-1.2654344658332706E-2},{"$f":"'Demographic Change'!H20","v":-1.2971881311169775E-2}]
[{"$f":"'Demographic Change'!B21","v":"55-64"},null,{"$f":"'Demographic Change'!D21","v":2.0748425342719479E-2},{"$f":"'Demographic Change'!E21","v":2.0326678765880235E-2},{"$f":"'Demographic Change'!F21","v":3.1163287086446001E-2},{"$f":"'Demographic Change'!G21","v":3.0497481542813842E-2},{"$f":"'Demographic Change'!H21","v":2.986273853364585E-2}]
[{"$f":"'Demographic Change'!B22","v":"65-74"},null,{"$f":"'Demographic Change'!D22","v":2.6355481463840702E-2},{"$f":"'Demographic Change'!E22","v":2.56787067832005E-2},{"$f":"'Demographic Change'!F22","v":3.9212729055124074E-2},{"$f":"'Demographic Change'!G22","v":3.8095929177853538E-2},{"$f":"'Demographic Change'!H22","v":3.704739270236268E-2}]
[{"$f":"'Demographic Change'!B23","v":"75-84"},null,{"$f":"'Demographic Change'!D23","v":8.8976767177459948E-3},{"$f":"'Demographic Change'!E23","v":8.8192062714356201E-3},{"$f":"'Demographic Change'!F23","v":1.3679779828395633E-2},{"$f":"'Demographic Change'!G23","v":1.3654875029945002E-2},{"$f":"'Demographic Change'!H23","v":1.3628485898849796E-2}]
[{"$f":"'Demographic Change'!B24","v":"85+"},null,{"$f":"'Demographic Change'!D24","v":-4.1165925237368062E-2},{"$f":"'Demographic Change'!E24","v":-4.2933314867391492E-2},{"$f":"'Demographic Change'!F24","v":-7.0183054771724152E-2},{"$f":"'Demographic Change'!G24","v":-7.6180841957824263E-2},{"$f":"'Demographic Change'!H24","v":-8.3305256064690081E-2}]
[]
[null,null,{"$f":"'Non-Demographic Change'!D8","v":"2014/15"},{"$f":"'Non-Demographic Change'!E8","v":"2015/16"},{"$f":"'Non-Demographic Change'!F8","v":"2016/17"},{"$f":"'Non-Demographic Change'!G8","v":"2017/18"},{"$f":"'Non-Demographic Change'!H8","v":"2018/19"}]
[{"$f":"'Non-Demographic Change'!B10","v":"Demand increase / (decline) by service line"}]
[{"$f":"'Non-Demographic Change'!B11","v":1},{"$f":"'Non-Demographic Change'!C11","v":"Paediatrics"}]
[null,{"$f":"'Non-Demographic Change'!C12","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D12","v":7.8098021438118268},{"$f":"'Non-Demographic Change'!E12","v":8.5878144989407978},{"$f":"'Non-Demographic Change'!F12","v":9.3634567450883051},{"$f":"'Non-Demographic Change'!G12","v":7.7986183237535345},{"$f":"'Non-Demographic Change'!H12","v":8.2619707101370459}]
[null,{"$f":"'Non-Demographic Change'!C13","v":"Elective"},{"$f":"'Non-Demographic Change'!D13","v":8.9831224239126328},{"$f":"'Non-Demographic Change'!E13","v":9.8800567316510843},{"$f":"'Non-Demographic Change'!F13","v":10.775890631648144},{"$f":"'Non-Demographic Change'!G13","v":8.9779299360284277},{"$f":"'Non-Demographic Change'!H13","v":9.5144864011350556}]
[null,{"$f":"'Non-Demographic Change'!C14","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D14","v":10.547549464047043},{"$f":"'Non-Demographic Change'!E14","v":11.6030463752648},{"$f":"'Non-Demographic Change'!F14","v":12.659135813727923},{"$f":"'Non-Demographic Change'!G14","v":10.550345419061617},{"$f":"'Non-Demographic Change'!H14","v":11.184507322465736}]
[null,{"$f":"'Non-Demographic Change'!C15","v":"A&E"},{"$f":"'Non-Demographic Change'!D15","v":10.938656224080649},{"$f":"'Non-Demographic Change'!E15","v":12.033793786168227},{"$f":"'Non-Demographic Change'!F15","v":13.129947109247871},{"$f":"'Non-Demographic Change'!G15","v":10.943449289819917},{"$f":"'Non-Demographic Change'!H15","v":11.60201255279841}]
[null,{"$f":"'Non-Demographic Change'!C16","v":"Community"},{"$f":"'Non-Demographic Change'!D16","v":11.720869744147851},{"$f":"'Non-Demographic Change'!E16","v":12.895288607975086},{"$f":"'Non-Demographic Change'!F16","v":14.07156970028776},{"$f":"'Non-Demographic Change'!G16","v":11.729657031336512},{"$f":"'Non-Demographic Change'!H16","v":12.437023013463747}]
[null,{"$f":"'Non-Demographic Change'!C17","v":"Change in number of cases"},{"$f":"'Non-Demographic Change'!D17","v":50},{"$f":"'Non-Demographic Change'!E17","v":55},{"$f":"'Non-Demographic Change'!F17","v":60},{"$f":"'Non-Demographic Change'!G17","v":50},{"$f":"'Non-Demographic Change'!H17","v":53}]
[]
[]
[{"$f":"'Non-Demographic Change'!B20","v":2},{"$f":"'Non-Demographic Change'!C20","v":"Obstetrics"}]
[null,{"$f":"'Non-Demographic Change'!C21","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D21","v":0.2},{"$f":"'Non-Demographic Change'!E21","v":0.15},{"$f":"'Non-Demographic Change'!F21","v":0.14000000000000001},{"$f":"'Non-Demographic Change'!G21","v":0.12},{"$f":"'Non-Demographic Change'!H21","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C22","v":"Elective"},{"$f":"'Non-Demographic Change'!D22","v":0.2},{"$f":"'Non-Demographic Change'!E22","v":0.15},{"$f":"'Non-Demographic Change'!F22","v":0.14000000000000001},{"$f":"'Non-Demographic Change'!G22","v":0.12},{"$f":"'Non-Demographic Change'!H22","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C23","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D23","v":0.2},{"$f":"'Non-Demographic Change'!E23","v":0.15},{"$f":"'Non-Demographic Change'!F23","v":0.14000000000000001},{"$f":"'Non-Demographic Change'!G23","v":0.12},{"$f":"'Non-Demographic Change'!H23","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C24","v":"A&E"},{"$f":"'Non-Demographic Change'!D24","v":0.2},{"$f":"'Non-Demographic Change'!E24","v":0.15},{"$f":"'Non-Demographic Change'!F24","v":0.14000000000000001},{"$f":"'Non-Demographic Change'!G24","v":0.12},{"$f":"'Non-Demographic Change'!H24","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C25","v":"Community"},{"$f":"'Non-Demographic Change'!D25","v":0.2},{"$f":"'Non-Demographic Change'!E25","v":0.15},{"$f":"'Non-Demographic Change'!F25","v":0.14000000000000001},{"$f":"'Non-Demographic Change'!G25","v":0.12},{"$f":"'Non-Demographic Change'!H25","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C26","v":"Percentage"},{"$f":"'Non-Demographic Change'!D26","v":0.2},{"$f":"'Non-Demographic Change'!E26","v":0.15},{"$f":"'Non-Demographic Change'!F26","v":0.14000000000000001},{"$f":"'Non-Demographic Change'!G26","v":0.12},{"$f":"'Non-Demographic Change'!H26","v":0.1}]
[]
[]
[{"$f":"'Non-Demographic Change'!B29","v":3},{"$f":"'Non-Demographic Change'!C29","v":"Test Spec 1"}]
[null,{"$f":"'Non-Demographic Change'!C30","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D30","v":0.12},{"$f":"'Non-Demographic Change'!E30","v":0.11},{"$f":"'Non-Demographic Change'!F30","v":0.1},{"$f":"'Non-Demographic Change'!G30","v":0.08},{"$f":"'Non-Demographic Change'!H30","v":0.06}]
[null,{"$f":"'Non-Demographic Change'!C31","v":"Elective"},{"$f":"'Non-Demographic Change'!D31","v":0.12},{"$f":"'Non-Demographic Change'!E31","v":0.11},{"$f":"'Non-Demographic Change'!F31","v":0.1},{"$f":"'Non-Demographic Change'!G31","v":0.08},{"$f":"'Non-Demographic Change'!H31","v":0.06}]
[null,{"$f":"'Non-Demographic Change'!C32","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D32","v":0.12},{"$f":"'Non-Demographic Change'!E32","v":0.11},{"$f":"'Non-Demographic Change'!F32","v":0.1},{"$f":"'Non-Demographic Change'!G32","v":0.08},{"$f":"'Non-Demographic Change'!H32","v":0.06}]
[null,{"$f":"'Non-Demographic Change'!C33","v":"A&E"},{"$f":"'Non-Demographic Change'!D33","v":0.12},{"$f":"'Non-Demographic Change'!E33","v":0.11},{"$f":"'Non-Demographic Change'!F33","v":0.1},{"$f":"'Non-Demographic Change'!G33","v":0.08},{"$f":"'Non-Demographic Change'!H33","v":0.06}]
[null,{"$f":"'Non-Demographic Change'!C34","v":"Community"},{"$f":"'Non-Demographic Change'!D34","v":0.12},{"$f":"'Non-Demographic Change'!E34","v":0.11},{"$f":"'Non-Demographic Change'!F34","v":0.1},{"$f":"'Non-Demographic Change'!G34","v":0.08},{"$f":"'Non-Demographic Change'!H34","v":0.06}]
[null,{"$f":"'Non-Demographic Change'!C35","v":"Percentage"},{"$f":"'Non-Demographic Change'!D35","v":0.12},{"$f":"'Non-Demographic Change'!E35","v":0.11},{"$f":"'Non-Demographic Change'!F35","v":0.1},{"$f":"'Non-Demographic Change'!G35","v":0.08},{"$f":"'Non-Demographic Change'!H35","v":0.06}]
[]
[]
[{"$f":"'Non-Demographic Change'!B38","v":4},{"$f":"'Non-Demographic Change'!C38","v":"Test Spec 2"}]
[null,{"$f":"'Non-Demographic Change'!C39","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D39","v":0},{"$f":"'Non-Demographic Change'!E39","v":0},{"$f":"'Non-Demographic Change'!F39","v":0},{"$f":"'Non-Demographic Change'!G39","v":0},{"$f":"'Non-Demographic Change'!H39","v":0}]
[null,{"$f":"'Non-Demographic Change'!C40","v":"Elective"},{"$f":"'Non-Demographic Change'!D40","v":0},{"$f":"'Non-Demographic Change'!E40","v":0},{"$f":"'Non-Demographic Change'!F40","v":0},{"$f":"'Non-Demographic Change'!G40","v":0},{"$f":"'Non-Demographic Change'!H40","v":0}]
[null,{"$f":"'Non-Demographic Change'!C41","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D41","v":0},{"$f":"'Non-Demographic Change'!E41","v":0},{"$f":"'Non-Demographic Change'!F41","v":0},{"$f":"'Non-Demographic Change'!G41","v":0},{"$f":"'Non-Demographic Change'!H41","v":0}]
[null,{"$f":"'Non-Demographic Change'!C42","v":"A&E"},{"$f":"'Non-Demographic Change'!D42","v":0},{"$f":"'Non-Demographic Change'!E42","v":0},{"$f":"'Non-Demographic Change'!F42","v":0},{"$f":"'Non-Demographic Change'!G42","v":0},{"$f":"'Non-Demographic Change'!H42","v":0}]
[null,{"$f":"'Non-Demographic Change'!C43","v":"Community"},{"$f":"'Non-Demographic Change'!D43","v":0},{"$f":"'Non-Demographic Change'!E43","v":0},{"$f":"'Non-Demographic Change'!F43","v":0},{"$f":"'Non-Demographic Change'!G43","v":0},{"$f":"'Non-Demographic Change'!H43","v":0}]
[null,{"$f":"'Non-Demographic Change'!C44","v":"Number of cases"},{"$f":"'Non-Demographic Change'!D44","v":150},{"$f":"'Non-Demographic Change'!E44","v":160},{"$f":"'Non-Demographic Change'!F44","v":140},{"$f":"'Non-Demographic Change'!G44","v":135},{"$f":"'Non-Demographic Change'!H44","v":125}]
[]
[]
[{"$f":"'Non-Demographic Change'!B47","v":5},{"$f":"'Non-Demographic Change'!C47","v":"Test Spec 3"}]
[null,{"$f":"'Non-Demographic Change'!C48","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D48","v":0.12},{"$f":"'Non-Demographic Change'!E48","v":0.12},{"$f":"'Non-Demographic Change'!F48","v":0.12},{"$f":"'Non-Demographic Change'!G48","v":0.11},{"$f":"'Non-Demographic Change'!H48","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C49","v":"Elective"},{"$f":"'Non-Demographic Change'!D49","v":0.12},{"$f":"'Non-Demographic Change'!E49","v":0.12},{"$f":"'Non-Demographic Change'!F49","v":0.12},{"$f":"'Non-Demographic Change'!G49","v":0.11},{"$f":"'Non-Demographic Change'!H49","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C50","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D50","v":0.12},{"$f":"'Non-Demographic Change'!E50","v":0.12},{"$f":"'Non-Demographic Change'!F50","v":0.12},{"$f":"'Non-Demographic Change'!G50","v":0.11},{"$f":"'Non-Demographic Change'!H50","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C51","v":"A&E"},{"$f":"'Non-Demographic Change'!D51","v":0.12},{"$f":"'Non-Demographic Change'!E51","v":0.12},{"$f":"'Non-Demographic Change'!F51","v":0.12},{"$f":"'Non-Demographic Change'!G51","v":0.11},{"$f":"'Non-Demographic Change'!H51","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C52","v":"Community"},{"$f":"'Non-Demographic Change'!D52","v":0.12},{"$f":"'Non-Demographic Change'!E52","v":0.12},{"$f":"'Non-Demographic Change'!F52","v":0.12},{"$f":"'Non-Demographic Change'!G52","v":0.11},{"$f":"'Non-Demographic Change'!H52","v":0.1}]
[null,{"$f":"'Non-Demographic Change'!C53","v":"Percentage"},{"$f":"'Non-Demographic Change'!D53","v":0.12},{"$f":"'Non-Demographic Change'!E53","v":0.12},{"$f":"'Non-Demographic Change'!F53","v":0.12},{"$f":"'Non-Demographic Change'!G53","v":0.11},{"$f":"'Non-Demographic Change'!H53","v":0.1}]
[]
[]
[{"$f":"'Non-Demographic Change'!B56","v":6},{"$f":"'Non-Demographic Change'!C56","v":"Choose Specialty"}]
[null,{"$f":"'Non-Demographic Change'!C57","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D57","v":0},{"$f":"'Non-Demographic Change'!E57","v":0},{"$f":"'Non-Demographic Change'!F57","v":0},{"$f":"'Non-Demographic Change'!G57","v":0},{"$f":"'Non-Demographic Change'!H57","v":0}]
[null,{"$f":"'Non-Demographic Change'!C58","v":"Elective"},{"$f":"'Non-Demographic Change'!D58","v":0},{"$f":"'Non-Demographic Change'!E58","v":0},{"$f":"'Non-Demographic Change'!F58","v":0},{"$f":"'Non-Demographic Change'!G58","v":0},{"$f":"'Non-Demographic Change'!H58","v":0}]
[null,{"$f":"'Non-Demographic Change'!C59","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D59","v":0},{"$f":"'Non-Demographic Change'!E59","v":0},{"$f":"'Non-Demographic Change'!F59","v":0},{"$f":"'Non-Demographic Change'!G59","v":0},{"$f":"'Non-Demographic Change'!H59","v":0}]
[null,{"$f":"'Non-Demographic Change'!C60","v":"A&E"},{"$f":"'Non-Demographic Change'!D60","v":0},{"$f":"'Non-Demographic Change'!E60","v":0},{"$f":"'Non-Demographic Change'!F60","v":0},{"$f":"'Non-Demographic Change'!G60","v":0},{"$f":"'Non-Demographic Change'!H60","v":0}]
[null,{"$f":"'Non-Demographic Change'!C61","v":"Community"},{"$f":"'Non-Demographic Change'!D61","v":0},{"$f":"'Non-Demographic Change'!E61","v":0},{"$f":"'Non-Demographic Change'!F61","v":0},{"$f":"'Non-Demographic Change'!G61","v":0},{"$f":"'Non-Demographic Change'!H61","v":0}]
[null,{"$f":"'Non-Demographic Change'!C62","v":"Number of cases"},{"$f":"'Non-Demographic Change'!D62","v":0},{"$f":"'Non-Demographic Change'!E62","v":0},{"$f":"'Non-Demographic Change'!F62","v":0},{"$f":"'Non-Demographic Change'!G62","v":0},{"$f":"'Non-Demographic Change'!H62","v":0}]
[]
[]
[{"$f":"'Non-Demographic Change'!B65","v":7},{"$f":"'Non-Demographic Change'!C65","v":0}]
[null,{"$f":"'Non-Demographic Change'!C66","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D66","v":0},{"$f":"'Non-Demographic Change'!E66","v":0},{"$f":"'Non-Demographic Change'!F66","v":0},{"$f":"'Non-Demographic Change'!G66","v":0},{"$f":"'Non-Demographic Change'!H66","v":0}]
[null,{"$f":"'Non-Demographic Change'!C67","v":"Elective"},{"$f":"'Non-Demographic Change'!D67","v":0},{"$f":"'Non-Demographic Change'!E67","v":0},{"$f":"'Non-Demographic Change'!F67","v":0},{"$f":"'Non-Demographic Change'!G67","v":0},{"$f":"'Non-Demographic Change'!H67","v":0}]
[null,{"$f":"'Non-Demographic Change'!C68","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D68","v":0},{"$f":"'Non-Demographic Change'!E68","v":0},{"$f":"'Non-Demographic Change'!F68","v":0},{"$f":"'Non-Demographic Change'!G68","v":0},{"$f":"'Non-Demographic Change'!H68","v":0}]
[null,{"$f":"'Non-Demographic Change'!C69","v":"A&E"},{"$f":"'Non-Demographic Change'!D69","v":0},{"$f":"'Non-Demographic Change'!E69","v":0},{"$f":"'Non-Demographic Change'!F69","v":0},{"$f":"'Non-Demographic Change'!G69","v":0},{"$f":"'Non-Demographic Change'!H69","v":0}]
[null,{"$f":"'Non-Demographic Change'!C70","v":"Community"},{"$f":"'Non-Demographic Change'!D70","v":0},{"$f":"'Non-Demographic Change'!E70","v":0},{"$f":"'Non-Demographic Change'!F70","v":0},{"$f":"'Non-Demographic Change'!G70","v":0},{"$f":"'Non-Demographic Change'!H70","v":0}]
[null,{"$f":"'Non-Demographic Change'!C71","v":"Number of cases"},{"$f":"'Non-Demographic Change'!D71","v":0},{"$f":"'Non-Demographic Change'!E71","v":0},{"$f":"'Non-Demographic Change'!F71","v":0},{"$f":"'Non-Demographic Change'!G71","v":0},{"$f":"'Non-Demographic Change'!H71","v":0}]
[]
[]
[{"$f":"'Non-Demographic Change'!B74","v":8},{"$f":"'Non-Demographic Change'!C74","v":0}]
[null,{"$f":"'Non-Demographic Change'!C75","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D75","v":0},{"$f":"'Non-Demographic Change'!E75","v":0},{"$f":"'Non-Demographic Change'!F75","v":0},{"$f":"'Non-Demographic Change'!G75","v":0},{"$f":"'Non-Demographic Change'!H75","v":0}]
[null,{"$f":"'Non-Demographic Change'!C76","v":"Elective"},{"$f":"'Non-Demographic Change'!D76","v":0},{"$f":"'Non-Demographic Change'!E76","v":0},{"$f":"'Non-Demographic Change'!F76","v":0},{"$f":"'Non-Demographic Change'!G76","v":0},{"$f":"'Non-Demographic Change'!H76","v":0}]
[null,{"$f":"'Non-Demographic Change'!C77","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D77","v":0},{"$f":"'Non-Demographic Change'!E77","v":0},{"$f":"'Non-Demographic Change'!F77","v":0},{"$f":"'Non-Demographic Change'!G77","v":0},{"$f":"'Non-Demographic Change'!H77","v":0}]
[null,{"$f":"'Non-Demographic Change'!C78","v":"A&E"},{"$f":"'Non-Demographic Change'!D78","v":0},{"$f":"'Non-Demographic Change'!E78","v":0},{"$f":"'Non-Demographic Change'!F78","v":0},{"$f":"'Non-Demographic Change'!G78","v":0},{"$f":"'Non-Demographic Change'!H78","v":0}]
[null,{"$f":"'Non-Demographic Change'!C79","v":"Community"},{"$f":"'Non-Demographic Change'!D79","v":0},{"$f":"'Non-Demographic Change'!E79","v":0},{"$f":"'Non-Demographic Change'!F79","v":0},{"$f":"'Non-Demographic Change'!G79","v":0},{"$f":"'Non-Demographic Change'!H79","v":0}]
[null,{"$f":"'Non-Demographic Change'!C80","v":"Number of cases"},{"$f":"'Non-Demographic Change'!D80","v":0},{"$f":"'Non-Demographic Change'!E80","v":0},{"$f":"'Non-Demographic Change'!F80","v":0},{"$f":"'Non-Demographic Change'!G80","v":0},{"$f":"'Non-Demographic Change'!H80","v":0}]
[]
[]
[{"$f":"'Non-Demographic Change'!B83","v":9},{"$f":"'Non-Demographic Change'!C83","v":0}]
[null,{"$f":"'Non-Demographic Change'!C84","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D84","v":0},{"$f":"'Non-Demographic Change'!E84","v":0},{"$f":"'Non-Demographic Change'!F84","v":0},{"$f":"'Non-Demographic Change'!G84","v":0},{"$f":"'Non-Demographic Change'!H84","v":0}]
[null,{"$f":"'Non-Demographic Change'!C85","v":"Elective"},{"$f":"'Non-Demographic Change'!D85","v":0},{"$f":"'Non-Demographic Change'!E85","v":0},{"$f":"'Non-Demographic Change'!F85","v":0},{"$f":"'Non-Demographic Change'!G85","v":0},{"$f":"'Non-Demographic Change'!H85","v":0}]
[null,{"$f":"'Non-Demographic Change'!C86","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D86","v":0},{"$f":"'Non-Demographic Change'!E86","v":0},{"$f":"'Non-Demographic Change'!F86","v":0},{"$f":"'Non-Demographic Change'!G86","v":0},{"$f":"'Non-Demographic Change'!H86","v":0}]
[null,{"$f":"'Non-Demographic Change'!C87","v":"A&E"},{"$f":"'Non-Demographic Change'!D87","v":0},{"$f":"'Non-Demographic Change'!E87","v":0},{"$f":"'Non-Demographic Change'!F87","v":0},{"$f":"'Non-Demographic Change'!G87","v":0},{"$f":"'Non-Demographic Change'!H87","v":0}]
[null,{"$f":"'Non-Demographic Change'!C88","v":"Community"},{"$f":"'Non-Demographic Change'!D88","v":0},{"$f":"'Non-Demographic Change'!E88","v":0},{"$f":"'Non-Demographic Change'!F88","v":0},{"$f":"'Non-Demographic Change'!G88","v":0},{"$f":"'Non-Demographic Change'!H88","v":0}]
[null,{"$f":"'Non-Demographic Change'!C89","v":"Number of cases"},{"$f":"'Non-Demographic Change'!D89","v":0},{"$f":"'Non-Demographic Change'!E89","v":0},{"$f":"'Non-Demographic Change'!F89","v":0},{"$f":"'Non-Demographic Change'!G89","v":0},{"$f":"'Non-Demographic Change'!H89","v":0}]
[]
[]
[{"$f":"'Non-Demographic Change'!B92","v":10},{"$f":"'Non-Demographic Change'!C92","v":"Choose Specialty"}]
[null,{"$f":"'Non-Demographic Change'!C93","v":"Outpatient"},{"$f":"'Non-Demographic Change'!D93","v":0},{"$f":"'Non-Demographic Change'!E93","v":0},{"$f":"'Non-Demographic Change'!F93","v":0},{"$f":"'Non-Demographic Change'!G93","v":0},{"$f":"'Non-Demographic Change'!H93","v":0}]
[null,{"$f":"'Non-Demographic Change'!C94","v":"Elective"},{"$f":"'Non-Demographic Change'!D94","v":0},{"$f":"'Non-Demographic Change'!E94","v":0},{"$f":"'Non-Demographic Change'!F94","v":0},{"$f":"'Non-Demographic Change'!G94","v":0},{"$f":"'Non-Demographic Change'!H94","v":0}]
[null,{"$f":"'Non-Demographic Change'!C95","v":"Non-elective"},{"$f":"'Non-Demographic Change'!D95","v":0},{"$f":"'Non-Demographic Change'!E95","v":0},{"$f":"'Non-Demographic Change'!F95","v":0},{"$f":"'Non-Demographic Change'!G95","v":0},{"$f":"'Non-Demographic Change'!H95","v":0}]
[null,{"$f":"'Non-Demographic Change'!C96","v":"A&E"},{"$f":"'Non-Demographic Change'!D96","v":0},{"$f":"'Non-Demographic Change'!E96","v":0},{"$f":"'Non-Demographic Change'!F96","v":0},{"$f":"'Non-Demographic Change'!G96","v":0},{"$f":"'Non-Demographic Change'!H96","v":0}]
[null,{"$f":"'Non-Demographic Change'!C97","v":"Community"},{"$f":"'Non-Demographic Change'!D97","v":0},{"$f":"'Non-Demographic Change'!E97","v":0},{"$f":"'Non-Demographic Change'!F97","v":0},{"$f":"'Non-Demographic Change'!G97","v":0},{"$f":"'Non-Demographic Change'!H97","v":0}]
[null,{"$f":"'Non-Demographic Change'!C98","v":"Number of cases"},{"$f":"'Non-Demographic Change'!D98","v":0},{"$f":"'Non-Demographic Change'!E98","v":0},{"$f":"'Non-Demographic Change'!F98","v":0},{"$f":"'Non-Demographic Change'!G98","v":0},{"$f":"'Non-Demographic Change'!H98","v":0}]
[]
[{"$f":"'Impact of trust strategy'!B9","v":"Overall impact of strategic initiatives increase / (decline)"},null,{"$f":"'Impact of trust strategy'!D8","v":"2014/15"},{"$f":"'Impact of trust strategy'!E8","v":"2015/16"},{"$f":"'Impact of trust strategy'!F8","v":"2016/17"},{"$f":"'Impact of trust strategy'!G8","v":"2017/18"},{"$f":"'Impact of trust strategy'!H8","v":"2018/19"}]
[null,null,{"$f":"'Impact of trust strategy'!D9","v":5.0000000000000001E-3},{"$f":"'Impact of trust strategy'!E9","v":5.0000000000000001E-3},{"$f":"'Impact of trust strategy'!F9","v":5.0000000000000001E-3},{"$f":"'Impact of trust strategy'!G9","v":5.0000000000000001E-3},{"$f":"'Impact of trust strategy'!H9","v":5.0000000000000001E-3}]
[]
[{"$f":"'Impact of trust strategy'!B11","v":"Demand increase / (decline) by service line"}]
[{"$f":"'Impact of trust strategy'!B12","v":1},{"$f":"'Impact of trust strategy'!C12","v":"Test Spec 2"}]
[null,{"$f":"'Impact of trust strategy'!C13","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D13","v":0.1},{"$f":"'Impact of trust strategy'!E13","v":0.11},{"$f":"'Impact of trust strategy'!F13","v":0.12},{"$f":"'Impact of trust strategy'!G13","v":0.13},{"$f":"'Impact of trust strategy'!H13","v":0.14000000000000001}]
[null,{"$f":"'Impact of trust strategy'!C14","v":"Elective"},{"$f":"'Impact of trust strategy'!D14","v":0.1},{"$f":"'Impact of trust strategy'!E14","v":0.11},{"$f":"'Impact of trust strategy'!F14","v":0.12},{"$f":"'Impact of trust strategy'!G14","v":0.13},{"$f":"'Impact of trust strategy'!H14","v":0.14000000000000001}]
[null,{"$f":"'Impact of trust strategy'!C15","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D15","v":0.1},{"$f":"'Impact of trust strategy'!E15","v":0.11},{"$f":"'Impact of trust strategy'!F15","v":0.12},{"$f":"'Impact of trust strategy'!G15","v":0.13},{"$f":"'Impact of trust strategy'!H15","v":0.14000000000000001}]
[null,{"$f":"'Impact of trust strategy'!C16","v":"A&E"},{"$f":"'Impact of trust strategy'!D16","v":0.1},{"$f":"'Impact of trust strategy'!E16","v":0.11},{"$f":"'Impact of trust strategy'!F16","v":0.12},{"$f":"'Impact of trust strategy'!G16","v":0.13},{"$f":"'Impact of trust strategy'!H16","v":0.14000000000000001}]
[null,{"$f":"'Impact of trust strategy'!C17","v":"Community"},{"$f":"'Impact of trust strategy'!D17","v":0.1},{"$f":"'Impact of trust strategy'!E17","v":0.11},{"$f":"'Impact of trust strategy'!F17","v":0.12},{"$f":"'Impact of trust strategy'!G17","v":0.13},{"$f":"'Impact of trust strategy'!H17","v":0.14000000000000001}]
[null,{"$f":"'Impact of trust strategy'!C18","v":"Percentage"},{"$f":"'Impact of trust strategy'!D18","v":0.1},{"$f":"'Impact of trust strategy'!E18","v":0.11},{"$f":"'Impact of trust strategy'!F18","v":0.12},{"$f":"'Impact of trust strategy'!G18","v":0.13},{"$f":"'Impact of trust strategy'!H18","v":0.14000000000000001}]
[]
[]
[{"$f":"'Impact of trust strategy'!B21","v":2},{"$f":"'Impact of trust strategy'!C21","v":"Test Spec 4"}]
[null,{"$f":"'Impact of trust strategy'!C22","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D22","v":33.74002161328491},{"$f":"'Impact of trust strategy'!E22","v":7.632654991389904},{"$f":"'Impact of trust strategy'!F22","v":9.4785584921868029},{"$f":"'Impact of trust strategy'!G22","v":9.8213091279056499},{"$f":"'Impact of trust strategy'!H22","v":10.336176667569315}]
[null,{"$f":"'Impact of trust strategy'!C23","v":"Elective"},{"$f":"'Impact of trust strategy'!D23","v":37.778140130565674},{"$f":"'Impact of trust strategy'!E23","v":9.5815747382155934},{"$f":"'Impact of trust strategy'!F23","v":10.293616442801016},{"$f":"'Impact of trust strategy'!G23","v":10.667036380813338},{"$f":"'Impact of trust strategy'!H23","v":11.227510595657179}]
[null,{"$f":"'Impact of trust strategy'!C24","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D24","v":39.651459103007376},{"$f":"'Impact of trust strategy'!E24","v":10.591836252152525},{"$f":"'Impact of trust strategy'!F24","v":11.3803603769533},{"$f":"'Impact of trust strategy'!G24","v":11.794672718023589},{"$f":"'Impact of trust strategy'!H24","v":12.415955833107672}]
[null,{"$f":"'Impact of trust strategy'!C25","v":"A&E"},{"$f":"'Impact of trust strategy'!D25","v":43.184441540192708},{"$f":"'Impact of trust strategy'!E25","v":10.844401630636757},{"$f":"'Impact of trust strategy'!F25","v":11.652046360491372},{"$f":"'Impact of trust strategy'!G25","v":12.076581802326151},{"$f":"'Impact of trust strategy'!H25","v":12.713067142470292}]
[null,{"$f":"'Impact of trust strategy'!C26","v":"Community"},{"$f":"'Impact of trust strategy'!D26","v":45.645937612949332},{"$f":"'Impact of trust strategy'!E26","v":11.349532387605221},{"$f":"'Impact of trust strategy'!F26","v":12.195418327567515},{"$f":"'Impact of trust strategy'!G26","v":12.640399970931275},{"$f":"'Impact of trust strategy'!H26","v":13.307289761195538}]
[null,{"$f":"'Impact of trust strategy'!C27","v":"Number of cases"},{"$f":"'Impact of trust strategy'!D27","v":200},{"$f":"'Impact of trust strategy'!E27","v":50},{"$f":"'Impact of trust strategy'!F27","v":55},{"$f":"'Impact of trust strategy'!G27","v":57},{"$f":"'Impact of trust strategy'!H27","v":60}]
[]
[]
[{"$f":"'Impact of trust strategy'!B30","v":3},{"$f":"'Impact of trust strategy'!C30","v":"Test Spec 3"}]
[null,{"$f":"'Impact of trust strategy'!C31","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D31","v":0},{"$f":"'Impact of trust strategy'!E31","v":0},{"$f":"'Impact of trust strategy'!F31","v":0},{"$f":"'Impact of trust strategy'!G31","v":0},{"$f":"'Impact of trust strategy'!H31","v":0}]
[null,{"$f":"'Impact of trust strategy'!C32","v":"Elective"},{"$f":"'Impact of trust strategy'!D32","v":0},{"$f":"'Impact of trust strategy'!E32","v":0},{"$f":"'Impact of trust strategy'!F32","v":0},{"$f":"'Impact of trust strategy'!G32","v":0},{"$f":"'Impact of trust strategy'!H32","v":0}]
[null,{"$f":"'Impact of trust strategy'!C33","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D33","v":0},{"$f":"'Impact of trust strategy'!E33","v":0},{"$f":"'Impact of trust strategy'!F33","v":0},{"$f":"'Impact of trust strategy'!G33","v":0},{"$f":"'Impact of trust strategy'!H33","v":0}]
[null,{"$f":"'Impact of trust strategy'!C34","v":"A&E"},{"$f":"'Impact of trust strategy'!D34","v":0},{"$f":"'Impact of trust strategy'!E34","v":0},{"$f":"'Impact of trust strategy'!F34","v":0},{"$f":"'Impact of trust strategy'!G34","v":0},{"$f":"'Impact of trust strategy'!H34","v":0}]
[null,{"$f":"'Impact of trust strategy'!C35","v":"Community"},{"$f":"'Impact of trust strategy'!D35","v":0},{"$f":"'Impact of trust strategy'!E35","v":0},{"$f":"'Impact of trust strategy'!F35","v":0},{"$f":"'Impact of trust strategy'!G35","v":0},{"$f":"'Impact of trust strategy'!H35","v":0}]
[null,{"$f":"'Impact of trust strategy'!C36","v":"Number of cases"},{"$f":"'Impact of trust strategy'!D36","v":0},{"$f":"'Impact of trust strategy'!E36","v":0},{"$f":"'Impact of trust strategy'!F36","v":0},{"$f":"'Impact of trust strategy'!G36","v":0},{"$f":"'Impact of trust strategy'!H36","v":0}]
[]
[]
[{"$f":"'Impact of trust strategy'!B39","v":4},{"$f":"'Impact of trust strategy'!C39","v":"Choose Specialty"}]
[null,{"$f":"'Impact of trust strategy'!C40","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D40","v":0},{"$f":"'Impact of trust strategy'!E40","v":0},{"$f":"'Impact of trust strategy'!F40","v":0},{"$f":"'Impact of trust strategy'!G40","v":0},{"$f":"'Impact of trust strategy'!H40","v":0}]
[null,{"$f":"'Impact of trust strategy'!C41","v":"Elective"},{"$f":"'Impact of trust strategy'!D41","v":0},{"$f":"'Impact of trust strategy'!E41","v":0},{"$f":"'Impact of trust strategy'!F41","v":0},{"$f":"'Impact of trust strategy'!G41","v":0},{"$f":"'Impact of trust strategy'!H41","v":0}]
[null,{"$f":"'Impact of trust strategy'!C42","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D42","v":0},{"$f":"'Impact of trust strategy'!E42","v":0},{"$f":"'Impact of trust strategy'!F42","v":0},{"$f":"'Impact of trust strategy'!G42","v":0},{"$f":"'Impact of trust strategy'!H42","v":0}]
[null,{"$f":"'Impact of trust strategy'!C43","v":"A&E"},{"$f":"'Impact of trust strategy'!D43","v":0},{"$f":"'Impact of trust strategy'!E43","v":0},{"$f":"'Impact of trust strategy'!F43","v":0},{"$f":"'Impact of trust strategy'!G43","v":0},{"$f":"'Impact of trust strategy'!H43","v":0}]
[null,{"$f":"'Impact of trust strategy'!C44","v":"Community"},{"$f":"'Impact of trust strategy'!D44","v":0},{"$f":"'Impact of trust strategy'!E44","v":0},{"$f":"'Impact of trust strategy'!F44","v":0},{"$f":"'Impact of trust strategy'!G44","v":0},{"$f":"'Impact of trust strategy'!H44","v":0}]
[null,{"$f":"'Impact of trust strategy'!C45","v":"Number of cases"},{"$f":"'Impact of trust strategy'!D45","v":0},{"$f":"'Impact of trust strategy'!E45","v":0},{"$f":"'Impact of trust strategy'!F45","v":0},{"$f":"'Impact of trust strategy'!G45","v":0},{"$f":"'Impact of trust strategy'!H45","v":0}]
[]
[]
[{"$f":"'Impact of trust strategy'!B48","v":5},{"$f":"'Impact of trust strategy'!C48","v":"Choose Specialty"}]
[null,{"$f":"'Impact of trust strategy'!C49","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D49","v":0},{"$f":"'Impact of trust strategy'!E49","v":0},{"$f":"'Impact of trust strategy'!F49","v":0},{"$f":"'Impact of trust strategy'!G49","v":0},{"$f":"'Impact of trust strategy'!H49","v":0}]
[null,{"$f":"'Impact of trust strategy'!C50","v":"Elective"},{"$f":"'Impact of trust strategy'!D50","v":0},{"$f":"'Impact of trust strategy'!E50","v":0},{"$f":"'Impact of trust strategy'!F50","v":0},{"$f":"'Impact of trust strategy'!G50","v":0},{"$f":"'Impact of trust strategy'!H50","v":0}]
[null,{"$f":"'Impact of trust strategy'!C51","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D51","v":0},{"$f":"'Impact of trust strategy'!E51","v":0},{"$f":"'Impact of trust strategy'!F51","v":0},{"$f":"'Impact of trust strategy'!G51","v":0},{"$f":"'Impact of trust strategy'!H51","v":0}]
[null,{"$f":"'Impact of trust strategy'!C52","v":"A&E"},{"$f":"'Impact of trust strategy'!D52","v":0},{"$f":"'Impact of trust strategy'!E52","v":0},{"$f":"'Impact of trust strategy'!F52","v":0},{"$f":"'Impact of trust strategy'!G52","v":0},{"$f":"'Impact of trust strategy'!H52","v":0}]
[null,{"$f":"'Impact of trust strategy'!C53","v":"Community"},{"$f":"'Impact of trust strategy'!D53","v":0},{"$f":"'Impact of trust strategy'!E53","v":0},{"$f":"'Impact of trust strategy'!F53","v":0},{"$f":"'Impact of trust strategy'!G53","v":0},{"$f":"'Impact of trust strategy'!H53","v":0}]
[null,{"$f":"'Impact of trust strategy'!C54","v":"Number of cases"},{"$f":"'Impact of trust strategy'!D54","v":0},{"$f":"'Impact of trust strategy'!E54","v":0},{"$f":"'Impact of trust strategy'!F54","v":0},{"$f":"'Impact of trust strategy'!G54","v":0},{"$f":"'Impact of trust strategy'!H54","v":0}]
[]
[]
[{"$f":"'Impact of trust strategy'!B57","v":6},{"$f":"'Impact of trust strategy'!C57","v":"Choose Specialty"}]
[null,{"$f":"'Impact of trust strategy'!C58","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D58","v":0},{"$f":"'Impact of trust strategy'!E58","v":0},{"$f":"'Impact of trust strategy'!F58","v":0},{"$f":"'Impact of trust strategy'!G58","v":0},{"$f":"'Impact of trust strategy'!H58","v":0}]
[null,{"$f":"'Impact of trust strategy'!C59","v":"Elective"},{"$f":"'Impact of trust strategy'!D59","v":0},{"$f":"'Impact of trust strategy'!E59","v":0},{"$f":"'Impact of trust strategy'!F59","v":0},{"$f":"'Impact of trust strategy'!G59","v":0},{"$f":"'Impact of trust strategy'!H59","v":0}]
[null,{"$f":"'Impact of trust strategy'!C60","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D60","v":0},{"$f":"'Impact of trust strategy'!E60","v":0},{"$f":"'Impact of trust strategy'!F60","v":0},{"$f":"'Impact of trust strategy'!G60","v":0},{"$f":"'Impact of trust strategy'!H60","v":0}]
[null,{"$f":"'Impact of trust strategy'!C61","v":"A&E"},{"$f":"'Impact of trust strategy'!D61","v":0},{"$f":"'Impact of trust strategy'!E61","v":0},{"$f":"'Impact of trust strategy'!F61","v":0},{"$f":"'Impact of trust strategy'!G61","v":0},{"$f":"'Impact of trust strategy'!H61","v":0}]
[null,{"$f":"'Impact of trust strategy'!C62","v":"Community"},{"$f":"'Impact of trust strategy'!D62","v":0},{"$f":"'Impact of trust strategy'!E62","v":0},{"$f":"'Impact of trust strategy'!F62","v":0},{"$f":"'Impact of trust strategy'!G62","v":0},{"$f":"'Impact of trust strategy'!H62","v":0}]
[null,{"$f":"'Impact of trust strategy'!C63","v":"Number of cases"},{"$f":"'Impact of trust strategy'!D63","v":0},{"$f":"'Impact of trust strategy'!E63","v":0},{"$f":"'Impact of trust strategy'!F63","v":0},{"$f":"'Impact of trust strategy'!G63","v":0},{"$f":"'Impact of trust strategy'!H63","v":0}]
[]
[]
[{"$f":"'Impact of trust strategy'!B66","v":7},{"$f":"'Impact of trust strategy'!C66","v":"Choose Specialty"}]
[null,{"$f":"'Impact of trust strategy'!C67","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D67","v":0},{"$f":"'Impact of trust strategy'!E67","v":0},{"$f":"'Impact of trust strategy'!F67","v":0},{"$f":"'Impact of trust strategy'!G67","v":0},{"$f":"'Impact of trust strategy'!H67","v":0}]
[null,{"$f":"'Impact of trust strategy'!C68","v":"Elective"},{"$f":"'Impact of trust strategy'!D68","v":0},{"$f":"'Impact of trust strategy'!E68","v":0},{"$f":"'Impact of trust strategy'!F68","v":0},{"$f":"'Impact of trust strategy'!G68","v":0},{"$f":"'Impact of trust strategy'!H68","v":0}]
[null,{"$f":"'Impact of trust strategy'!C69","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D69","v":0},{"$f":"'Impact of trust strategy'!E69","v":0},{"$f":"'Impact of trust strategy'!F69","v":0},{"$f":"'Impact of trust strategy'!G69","v":0},{"$f":"'Impact of trust strategy'!H69","v":0}]
[null,{"$f":"'Impact of trust strategy'!C70","v":"A&E"},{"$f":"'Impact of trust strategy'!D70","v":0},{"$f":"'Impact of trust strategy'!E70","v":0},{"$f":"'Impact of trust strategy'!F70","v":0},{"$f":"'Impact of trust strategy'!G70","v":0},{"$f":"'Impact of trust strategy'!H70","v":0}]
[null,{"$f":"'Impact of trust strategy'!C71","v":"Community"},{"$f":"'Impact of trust strategy'!D71","v":0},{"$f":"'Impact of trust strategy'!E71","v":0},{"$f":"'Impact of trust strategy'!F71","v":0},{"$f":"'Impact of trust strategy'!G71","v":0},{"$f":"'Impact of trust strategy'!H71","v":0}]
[null,{"$f":"'Impact of trust strategy'!C72","v":"Number of cases"},{"$f":"'Impact of trust strategy'!D72","v":0},{"$f":"'Impact of trust strategy'!E72","v":0},{"$f":"'Impact of trust strategy'!F72","v":0},{"$f":"'Impact of trust strategy'!G72","v":0},{"$f":"'Impact of trust strategy'!H72","v":0}]
[]
[]
[{"$f":"'Impact of trust strategy'!B75","v":8},{"$f":"'Impact of trust strategy'!C75","v":"Choose Specialty"}]
[null,{"$f":"'Impact of trust strategy'!C76","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D76","v":0},{"$f":"'Impact of trust strategy'!E76","v":0},{"$f":"'Impact of trust strategy'!F76","v":0},{"$f":"'Impact of trust strategy'!G76","v":0},{"$f":"'Impact of trust strategy'!H76","v":0}]
[null,{"$f":"'Impact of trust strategy'!C77","v":"Elective"},{"$f":"'Impact of trust strategy'!D77","v":0},{"$f":"'Impact of trust strategy'!E77","v":0},{"$f":"'Impact of trust strategy'!F77","v":0},{"$f":"'Impact of trust strategy'!G77","v":0},{"$f":"'Impact of trust strategy'!H77","v":0}]
[null,{"$f":"'Impact of trust strategy'!C78","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D78","v":0},{"$f":"'Impact of trust strategy'!E78","v":0},{"$f":"'Impact of trust strategy'!F78","v":0},{"$f":"'Impact of trust strategy'!G78","v":0},{"$f":"'Impact of trust strategy'!H78","v":0}]
[null,{"$f":"'Impact of trust strategy'!C79","v":"A&E"},{"$f":"'Impact of trust strategy'!D79","v":0},{"$f":"'Impact of trust strategy'!E79","v":0},{"$f":"'Impact of trust strategy'!F79","v":0},{"$f":"'Impact of trust strategy'!G79","v":0},{"$f":"'Impact of trust strategy'!H79","v":0}]
[null,{"$f":"'Impact of trust strategy'!C80","v":"Community"},{"$f":"'Impact of trust strategy'!D80","v":0},{"$f":"'Impact of trust strategy'!E80","v":0},{"$f":"'Impact of trust strategy'!F80","v":0},{"$f":"'Impact of trust strategy'!G80","v":0},{"$f":"'Impact of trust strategy'!H80","v":0}]
[null,{"$f":"'Impact of trust strategy'!C81","v":"Number of cases"},{"$f":"'Impact of trust strategy'!D81","v":0},{"$f":"'Impact of trust strategy'!E81","v":0},{"$f":"'Impact of trust strategy'!F81","v":0},{"$f":"'Impact of trust strategy'!G81","v":0},{"$f":"'Impact of trust strategy'!H81","v":0}]
[]
[]
[{"$f":"'Impact of trust strategy'!B84","v":9},{"$f":"'Impact of trust strategy'!C84","v":"Choose Specialty"}]
[null,{"$f":"'Impact of trust strategy'!C85","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D85","v":0},{"$f":"'Impact of trust strategy'!E85","v":0},{"$f":"'Impact of trust strategy'!F85","v":0},{"$f":"'Impact of trust strategy'!G85","v":0},{"$f":"'Impact of trust strategy'!H85","v":0}]
[null,{"$f":"'Impact of trust strategy'!C86","v":"Elective"},{"$f":"'Impact of trust strategy'!D86","v":0},{"$f":"'Impact of trust strategy'!E86","v":0},{"$f":"'Impact of trust strategy'!F86","v":0},{"$f":"'Impact of trust strategy'!G86","v":0},{"$f":"'Impact of trust strategy'!H86","v":0}]
[null,{"$f":"'Impact of trust strategy'!C87","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D87","v":0},{"$f":"'Impact of trust strategy'!E87","v":0},{"$f":"'Impact of trust strategy'!F87","v":0},{"$f":"'Impact of trust strategy'!G87","v":0},{"$f":"'Impact of trust strategy'!H87","v":0}]
[null,{"$f":"'Impact of trust strategy'!C88","v":"A&E"},{"$f":"'Impact of trust strategy'!D88","v":0},{"$f":"'Impact of trust strategy'!E88","v":0},{"$f":"'Impact of trust strategy'!F88","v":0},{"$f":"'Impact of trust strategy'!G88","v":0},{"$f":"'Impact of trust strategy'!H88","v":0}]
[null,{"$f":"'Impact of trust strategy'!C89","v":"Community"},{"$f":"'Impact of trust strategy'!D89","v":0},{"$f":"'Impact of trust strategy'!E89","v":0},{"$f":"'Impact of trust strategy'!F89","v":0},{"$f":"'Impact of trust strategy'!G89","v":0},{"$f":"'Impact of trust strategy'!H89","v":0}]
[null,{"$f":"'Impact of trust strategy'!C90","v":"Number of cases"},{"$f":"'Impact of trust strategy'!D90","v":0},{"$f":"'Impact of trust strategy'!E90","v":0},{"$f":"'Impact of trust strategy'!F90","v":0},{"$f":"'Impact of trust strategy'!G90","v":0},{"$f":"'Impact of trust strategy'!H90","v":0}]
[]
[]
[{"$f":"'Impact of trust strategy'!B93","v":10},{"$f":"'Impact of trust strategy'!C93","v":"Choose Specialty"}]
[null,{"$f":"'Impact of trust strategy'!C94","v":"Outpatient"},{"$f":"'Impact of trust strategy'!D94","v":0},{"$f":"'Impact of trust strategy'!E94","v":0},{"$f":"'Impact of trust strategy'!F94","v":0},{"$f":"'Impact of trust strategy'!G94","v":0},{"$f":"'Impact of trust strategy'!H94","v":0}]
[null,{"$f":"'Impact of trust strategy'!C95","v":"Elective"},{"$f":"'Impact of trust strategy'!D95","v":0},{"$f":"'Impact of trust strategy'!E95","v":0},{"$f":"'Impact of trust strategy'!F95","v":0},{"$f":"'Impact of trust strategy'!G95","v":0},{"$f":"'Impact of trust strategy'!H95","v":0}]
[null,{"$f":"'Impact of trust strategy'!C96","v":"Non-elective"},{"$f":"'Impact of trust strategy'!D96","v":0},{"$f":"'Impact of trust strategy'!E96","v":0},{"$f":"'Impact of trust strategy'!F96","v":0},{"$f":"'Impact of trust strategy'!G96","v":0},{"$f":"'Impact of trust strategy'!H96","v":0}]
[null,{"$f":"'Impact of trust strategy'!C97","v":"A&E"},{"$f":"'Impact of trust strategy'!D97","v":0},{"$f":"'Impact of trust strategy'!E97","v":0},{"$f":"'Impact of trust strategy'!F97","v":0},{"$f":"'Impact of trust strategy'!G97","v":0},{"$f":"'Impact of trust strategy'!H97","v":0}]
[null,{"$f":"'Impact of trust strategy'!C98","v":"Community"},{"$f":"'Impact of trust strategy'!D98","v":0},{"$f":"'Impact of trust strategy'!E98","v":0},{"$f":"'Impact of trust strategy'!F98","v":0},{"$f":"'Impact of trust strategy'!G98","v":0},{"$f":"'Impact of trust strategy'!H98","v":0}]
[null,{"$f":"'Impact of trust strategy'!C99","v":"Number of cases"},{"$f":"'Impact of trust strategy'!D99","v":0},{"$f":"'Impact of trust strategy'!E99","v":0},{"$f":"'Impact of trust strategy'!F99","v":0},{"$f":"'Impact of trust strategy'!G99","v":0},{"$f":"'Impact of trust strategy'!H99","v":0}]

{"sheet":"Historical volumes","index":7,"n_rows":78,"n_cols":12,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Historical Volume by POD, Age"]
[]
[null,null,null,{"$f":"CONCATENATE(Year-1, \"/\", Year-2000)","v":"2013/14"}]
[null,null,"Age Band","0-18","19-24","25-34","35-44","45-54","55-64","65-74","75-84","85+"]
[null,{"$f":"'Instructions and Choices'!C27","v":"Paediatrics"}]
[null,null,"Outpatient",120,140,160,180,200,220,240,260,280]
[null,null,"Elective",150,170,190,210,230,250,270,290,310]
[null,null,"Non-elective",190,210,230,250,270,290,310,330,350]
[null,null,"A&E",200,220,240,260,280,300,320,340,360]
[null,null,"Community",220,240,260,280,300,320,340,360,380]
[null,null,"Total",{"$f":"SUM(D6:D10)","v":880},{"$f":"SUM(E6:E10)","v":980},1080,1180,1280,1380,1480,1580,1680]
[null,{"$f":"'Instructions and Choices'!C28","v":"Obstetrics"}]
[null,null,"Outpatient",170,190,210,230,250,270,290,310,330]
[null,null,"Elective",200,220,240,260,280,300,320,340,360]
[null,null,"Non-elective",240,260,280,300,320,340,360,380,400]
[null,null,"A&E",250,270,290,310,330,350,370,390,410]
[null,null,"Community",270,290,310,330,350,370,390,410,430]
[null,null,"Total",{"$f":"SUM(D13:D17)","v":1130},{"$f":"SUM(E13:E17)","v":1230},{"$f":"SUM(F13:F17)","v":1330},{"$f":"SUM(G13:G17)","v":1430},{"$f":"SUM(H13:H17)","v":1530},{"$f":"SUM(I13:I17)","v":1630},{"$f":"SUM(J13:J17)","v":1730},{"$f":"SUM(K13:K17)","v":1830},{"$f":"SUM(L13:L17)","v":1930}]
[null,{"$f":"'Instructions and Choices'!C29","v":"Test 3"}]
[null,null,"Outpatient",220,240,260,280,300,320,340,360,380]
[null,null,"Elective",250,270,290,310,330,350,370,390,410]
[null,null,"Non-elective",290,310,330,350,370,390,410,430,450]
[null,null,"A&E",300,320,340,360,380,400,420,440,460]
[null,null,"Community",320,340,360,380,400,420,440,460,480]
[null,null,"Total",{"$f":"SUM(D20:D24)","v":1380},{"$f":"SUM(E20:E24)","v":1480},{"$f":"SUM(F20:F24)","v":1580},{"$f":"SUM(G20:G24)","v":1680},{"$f":"SUM(H20:H24)","v":1780},{"$f":"SUM(I20:I24)","v":1880},{"$f":"SUM(J20:J24)","v":1980},{"$f":"SUM(K20:K24)","v":2080},{"$f":"SUM(L20:L24)","v":2180}]
[null,{"$f":"'Instructions and Choices'!C30","v":"Test Spec 4"}]
[null,null,"Outpatient",270,290,310,330,350,370,390,410,430]
[null,null,"Elective",300,320,340,360,380,400,420,440,460]
[null,null,"Non-elective",340,360,380,400,420,440,460,480,500]
[null,null,"A&E",350,370,390,410,430,450,470,490,510]
[null,null,"Community",370,390,410,430,450,470,490,510,530]
[null,null,"Total",{"$f":"SUM(D27:D31)","v":1630},{"$f":"SUM(E27:E31)","v":1730},{"$f":"SUM(F27:F31)","v":1830},{"$f":"SUM(G27:G31)","v":1930},{"$f":"SUM(H27:H31)","v":2030},{"$f":"SUM(I27:I31)","v":2130},{"$f":"SUM(J27:J31)","v":2230},{"$f":"SUM(K27:K31)","v":2330},{"$f":"SUM(L27:L31)","v":2430}]
[null,{"$f":"'Instructions and Choices'!C31","v":"Test Spec 5"}]
[null,null,"Outpatient",320,340,360,380,400,420,440,460,480]
[null,null,"Elective",350,370,390,410,430,450,470,490,510]
[null,null,"Non-elective",390,410,430,450,470,490,510,530,550]
[null,null,"A&E",400,420,440,460,480,500,520,540,560]
[null,null,"Community",420,440,460,480,500,520,540,560,580]
[null,null,"Total",{"$f":"SUM(D34:D38)","v":1880},{"$f":"SUM(E34:E38)","v":1980},{"$f":"SUM(F34:F38)","v":2080},{"$f":"SUM(G34:G38)","v":2180},{"$f":"SUM(H34:H38)","v":2280},{"$f":"SUM(I34:I38)","v":2380},{"$f":"SUM(J34:J38)","v":2480},{"$f":"SUM(K34:K38)","v":2580},{"$f":"SUM(L34:L38)","v":2680}]
[null,{"$f":"'Instructions and Choices'!C32","v":"Test Spec 6"}]
[null,null,"Outpatient",320,340,360,380,400,420,440,460,480]
[null,null,"Elective",350,370,390,410,430,450,470,490,510]
[null,null,"Non-elective",390,410,430,450,470,490,510,530,550]
[null,null,"A&E",400,420,440,460,480,500,520,540,560]
[null,null,"Community",420,440,460,480,500,520,540,560,580]
[null,null,"Total",{"$f":"SUM(D41:D45)","v":1880},{"$f":"SUM(E41:E45)","v":1980},2080,2180,2280,2380,2480,2580,2680]
[]
[null,{"$f":"'Instructions and Choices'!C33","v":"Test Spec 7"}]
[null,null,"Outpatient",320,340,360,380,400,420,440,460,480]
[null,null,"Elective",350,370,390,410,430,450,470,490,510]
[null,null,"Non-elective",390,410,430,450,470,490,510,530,550]
[null,null,"A&E",400,420,440,460,480,500,520,540,560]
[null,null,"Community",420,440,460,480,500,520,540,560,580]
[null,null,"Total",{"$f":"SUM(D49:D53)","v":1880},{"$f":"SUM(E49:E53)","v":1980},2080,2180,2280,2380,2480,2580,2680]
[]
[null,{"$f":"'Instructions and Choices'!C34","v":"Test Spec 8"}]
[null,null,"Outpatient",320,340,360,380,400,420,440,460,480]
[null,null,"Elective",350,370,390,410,430,450,470,490,510]
[null,null,"Non-elective",390,410,430,450,470,490,510,530,550]
[null,null,"A&E",400,420,440,460,480,500,520,540,560]
[null,null,"Community",420,440,460,480,500,520,540,560,580]
[null,null,"Total",{"$f":"SUM(D57:D61)","v":1880},{"$f":"SUM(E57:E61)","v":1980},2080,2180,2280,2380,2480,2580,2680]
[]
[null,{"$f":"'Instructions and Choices'!C35","v":"Test Spec 9"}]
[null,null,"Outpatient",320,340,360,380,400,420,440,460,480]
[null,null,"Elective",350,370,390,410,430,450,470,490,510]
[null,null,"Non-elective",390,410,430,450,470,490,510,530,550]
[null,null,"A&E",400,420,440,460,480,500,520,540,560]
[null,null,"Community",420,440,460,480,500,520,540,560,580]
[null,null,"Total",{"$f":"SUM(D65:D69)","v":1880},{"$f":"SUM(E65:E69)","v":1980},2080,2180,2280,2380,2480,2580,2680]
[]
[null,{"$f":"'Instructions and Choices'!C36","v":"Everything else"}]
[null,null,"Outpatient",320,340,360,380,400,420,440,460,480]
[null,null,"Elective",350,370,390,410,430,450,470,490,510]
[null,null,"Non-elective",390,410,430,450,470,490,510,530,550]
[null,null,"A&E",400,420,440,460,480,500,520,540,560]
[null,null,"Community",420,440,460,480,500,520,540,560,580]
[null,null,"Total",{"$f":"SUM(D73:D77)","v":1880},{"$f":"SUM(E73:E77)","v":1980},2080,2180,2280,2380,2480,2580,2680]

{"sheet":"Demographic Change","index":8,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Demographic change"]
[null,null,"Actual","Forecast"]
[null,null,{"$f":"'Historical volumes'!D3","v":"2013/14"},{"$f":"CONCATENATE(Year, \"/\", Year+1-2000)","v":"2014/15"},{"$f":"CONCATENATE(Year+1, \"/\", Year+2-2000)","v":"2015/16"},{"$f":"CONCATENATE(Year+2, \"/\", Year+3-2000)","v":"2016/17"},{"$f":"CONCATENATE(Year+3, \"/\", Year+4-2000)","v":"2017/18"},{"$f":"CONCATENATE(Year+4, \"/\", Year+5-2000)","v":"2018/19"}]
["Expected population aged:"]
[null,"0-18",12123,12259,12395,12608,12823,13040]
[null,"19-24",12036,12220,12404,12692,12983,13277]
[null,"25-34",12032,12148,12264,12446,12630,12816]
[null,"35-44",13433,12997,12561,11879,11190,10494]
[null,"45-54",13410,13306,13202,13039,12874,12707]
[null,"55-64",13495,13775,14055,14493,14935,15381]
[null,"65-74",12597,12929,13261,13781,14306,14836]
[null,"75-84",12138,12246,12354,12523,12694,12867]
[null,"85+",15061,14441,13821,12851,11872,10883]
[null,null,{"$f":"SUM(C5:C13)","v":116325},{"$f":"SUM(D5:D13)","v":116321},116317,116312,116307,116301]
["% Change"]
[null,"0-18",null,{"$f":"D5/C5-1","v":1.1218345294069065E-2},{"$f":"E5/D5-1","v":1.109389020311613E-2},1.7184348527632176E-2,1.7052664974619214E-2,1.6922716992903375E-2]
[null,"19-24",null,{"$f":"D6/C6-1","v":1.52874709205717E-2},1.5057283142389633E-2,2.3218316672041217E-2,2.2927828553419571E-2,2.2644997304166914E-2]
[null,"25-34",null,{"$f":"D7/C7-1","v":9.6409574468085957E-3},9.5488969377675037E-3,1.4840182648401923E-2,1.4783866302426452E-2,1.4726840855106893E-2]
[null,"35-44",null,{"$f":"D8/C8-1","v":-3.2457381076453462E-2},-3.3546202969916172E-2,-5.4295040203805378E-2,-5.8001515279063942E-2,-6.2198391420911547E-2]
[null,"45-54",null,{"$f":"D9/C9-1","v":-7.7554064131245548E-3},-7.8160228468360238E-3,-1.2346614149371327E-2,-1.2654344658332706E-2,-1.2971881311169775E-2]
[null,"55-64",null,{"$f":"D10/C10-1","v":2.0748425342719479E-2},2.0326678765880235E-2,3.1163287086446001E-2,3.0497481542813842E-2,2.986273853364585E-2]
[null,"65-74",null,{"$f":"D11/C11-1","v":2.6355481463840702E-2},2.56787067832005E-2,3.9212729055124074E-2,3.8095929177853538E-2,3.704739270236268E-2]
[null,"75-84",null,{"$f":"D12/C12-1","v":8.8976767177459948E-3},8.8192062714356201E-3,1.3679779828395633E-2,1.3654875029945002E-2,1.3628485898849796E-2]
[null,"85+",null,{"$f":"D13/C13-1","v":-4.1165925237368062E-2},-4.2933314867391492E-2,-7.0183054771724152E-2,-7.6180841957824263E-2,-8.3305256064690081E-2]

{"sheet":"Non-Demographic Change","index":9,"n_rows":98,"n_cols":39,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Non-demographic change (by specialty & POD)"]
["If you believe that there will be non-demographic changes in activity which will vary by specialty, these should be included in this tab"]
["You can choose to use the absolute change in number of cases expected for each specialty, or the % change year-on-year"]
["Percentage"]
["Change in number of cases"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact","Baseline with demographic growth added",null,null,null,null,null,null,"Baseline with demographic and non-demographic growth added"]
[null,null,null,{"$f":"'Demographic Change'!D3","v":"2014/15"},{"$f":"'Demographic Change'!E3","v":"2015/16"},{"$f":"'Demographic Change'!F3","v":"2016/17"},{"$f":"'Demographic Change'!G3","v":"2017/18"},{"$f":"'Demographic Change'!H3","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D8","v":"2014/15"},{"$f":"E8","v":"2015/16"},"2016/17","2017/18","2018/19",null,null,{"$f":"AB8","v":"2014/15"},{"$f":"AC8","v":"2015/16"},"2016/17","2017/18","2018/19"]
[]
[null,"Demand increase / (decline) by service line"]
[null,1,"Paediatrics"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C17=\"Percentage\",D17,D17*AB12/SUM(AB12:AB16)),0)","v":7.8098021438118268},{"$f":"IFERROR(IF($C17=\"Percentage\",E17,E17*AC12/SUM(AC12:AC16)),0)","v":8.5878144989407978},9.3634567450883051,7.7986183237535345,8.2619707101370459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$11,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C12,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"AA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C12)","v":1799.3124966861424},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C12)","v":1798.6249933722843},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C12)","v":1797.5680836212157},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C12)","v":1796.5048258807938},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C12)","v":1795.416629088008},null,null,{"$f":"IF($C17=\"Percentage\",AB12*(1+D12),AB12+D12)","v":1807.1222988299542},{"$f":"IF($C17=\"Percentage\",AC12*(1+E12),AC12+E12)","v":1807.2128078712251},{"$f":"IF($C17=\"Percentage\",AD12*(1+F12),AD12+F12)","v":1806.931540366304},{"$f":"IF($C17=\"Percentage\",AE12*(1+G12),AE12+G12)","v":1804.3034442045473},{"$f":"IF($C17=\"Percentage\",AF12*(1+H12),AF12+H12)","v":1803.6785997981451}]
[null,null,"Elective",{"$f":"IFERROR(IF($C17=\"Percentage\",D17,D17*AB13/SUM(AB12:AB16)),0)","v":8.9831224239126328},{"$f":"IFERROR(IF($C17=\"Percentage\",E17,E17*AC13/SUM(AC12:AC16)),0)","v":9.8800567316510843},10.775890631648144,8.9779299360284277,9.5144864011350556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$11,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C13,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"AB"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C13)","v":2069.6355860199064},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C13)","v":2069.2711720398129},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C13)","v":2068.7228658587546},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C13)","v":2068.1733336491529},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C13)","v":2067.6019924483899},null,null,{"$f":"IF($C17=\"Percentage\",AB13*(1+D13),AB13+D13)","v":2078.6187084438193},{"$f":"IF($C17=\"Percentage\",AC13*(1+E13),AC13+E13)","v":2079.151228771464},{"$f":"IF($C17=\"Percentage\",AD13*(1+F13),AD13+F13)","v":2079.4987564904027},{"$f":"IF($C17=\"Percentage\",AE13*(1+G13),AE13+G13)","v":2077.1512635851814},{"$f":"IF($C17=\"Percentage\",AF13*(1+H13),AF13+H13)","v":2077.1164788495248}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C17=\"Percentage\",D17,D17*AB14/SUM(AB12:AB16)),0)","v":10.547549464047043},{"$f":"IFERROR(IF($C17=\"Percentage\",E17,E17*AC14/SUM(AC12:AC16)),0)","v":11.6030463752648},12.659135813727923,10.550345419061617,11.184507322465736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$11,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C14,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"AC"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C14)","v":2430.0663717982584},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C14)","v":2430.1327435965177},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C14)","v":2430.2625755088056},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C14)","v":2430.3980106736317},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C14)","v":2430.5158102622327},null,null,{"$f":"IF($C17=\"Percentage\",AB14*(1+D14),AB14+D14)","v":2440.6139212623052},{"$f":"IF($C17=\"Percentage\",AC14*(1+E14),AC14+E14)","v":2441.7357899717827},{"$f":"IF($C17=\"Percentage\",AD14*(1+F14),AD14+F14)","v":2442.9217113225336},{"$f":"IF($C17=\"Percentage\",AE14*(1+G14),AE14+G14)","v":2440.9483560926933},{"$f":"IF($C17=\"Percentage\",AF14*(1+H14),AF14+H14)","v":2441.7003175846985}]
[null,null,"A&E",{"$f":"IFERROR(IF($C17=\"Percentage\",D17,D17*AB15/SUM(AB12:AB16)),0)","v":10.938656224080649},{"$f":"IFERROR(IF($C17=\"Percentage\",E17,E17*AC15/SUM(AC12:AC16)),0)","v":12.033793786168227},13.129947109247871,10.943449289819917,11.60201255279841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$11,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C15,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"AD"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C15)","v":2520.1740682428472},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C15)","v":2520.3481364856939},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C15)","v":2520.6475029213188},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C15)","v":2520.9541799297517},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C15)","v":2521.2442647156936},null,null,{"$f":"IF($C17=\"Percentage\",AB15*(1+D15),AB15+D15)","v":2531.1127244669278},{"$f":"IF($C17=\"Percentage\",AC15*(1+E15),AC15+E15)","v":2532.3819302718621},{"$f":"IF($C17=\"Percentage\",AD15*(1+F15),AD15+F15)","v":2533.7774500305668},{"$f":"IF($C17=\"Percentage\",AE15*(1+G15),AE15+G15)","v":2531.8976292195716},{"$f":"IF($C17=\"Percentage\",AF15*(1+H15),AF15+H15)","v":2532.846277268492}]
[null,null,"Community",{"$f":"IFERROR(IF($C17=\"Percentage\",D17,D17*AB16/SUM(AB12:AB16)),0)","v":11.720869744147851},{"$f":"IFERROR(IF($C17=\"Percentage\",E17,E17*AC16/SUM(AC12:AC16)),0)","v":12.895288607975086},14.07156970028776,11.729657031336512,12.437023013463747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$11,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C16,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"AE"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C16)","v":2700.3894611320234},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C16)","v":2700.7789222640467},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C16)","v":2701.4173577463444},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C16)","v":2702.0665184419909},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C11,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C16)","v":2702.701173622615},null,null,{"$f":"IF($C17=\"Percentage\",AB16*(1+D16),AB16+D16)","v":2712.1103308761712},{"$f":"IF($C17=\"Percentage\",AC16*(1+E16),AC16+E16)","v":2713.6742108720218},{"$f":"IF($C17=\"Percentage\",AD16*(1+F16),AD16+F16)","v":2715.4889274466323},{"$f":"IF($C17=\"Percentage\",AE16*(1+G16),AE16+G16)","v":2713.7961754733274},{"$f":"IF($C17=\"Percentage\",AF16*(1+H16),AF16+H16)","v":2715.1381966360786}]
[null,null,"Change in number of cases",50,55,60,50,53]
[]
[]
[null,{"$f":"B11+1","v":2},"Obstetrics"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C26=\"Percentage\",D26,D26*AB21/SUM(AB21:AB25)),0)","v":0.2},{"$f":"IFERROR(IF($C26=\"Percentage\",E26,E26*AC21/SUM(AC21:AC25)),0)","v":0.15},0.14000000000000001,0.12,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$20,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C21,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"BA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C21)","v":2249.8509789090826},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C21)","v":2249.7019578181648},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C21)","v":2249.4927206837797},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C21)","v":2249.2856721613925},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C21)","v":2249.0589013553113},null,null,{"$f":"IF($C26=\"Percentage\",AB21*(1+D21),AB21+D21)","v":2699.8211746908992},{"$f":"IF($C26=\"Percentage\",AC21*(1+E21),AC21+E21)","v":2587.1572514908894},{"$f":"IF($C26=\"Percentage\",AD21*(1+F21),AD21+F21)","v":2564.4217015795093},{"$f":"IF($C26=\"Percentage\",AE21*(1+G21),AE21+G21)","v":2519.1999528207598},{"$f":"IF($C26=\"Percentage\",AF21*(1+H21),AF21+H21)","v":2473.9647914908428}]
[null,null,"Elective",{"$f":"IFERROR(IF($C26=\"Percentage\",D26,D26*AB22/SUM(AB21:AB25)),0)","v":0.2},{"$f":"IFERROR(IF($C26=\"Percentage\",E26,E26*AC22/SUM(AC21:AC25)),0)","v":0.15},0.14000000000000001,0.12,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$20,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C22,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"BB"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C22)","v":2520.1740682428472},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C22)","v":2520.3481364856939},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C22)","v":2520.6475029213188},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C22)","v":2520.9541799297517},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C22)","v":2521.2442647156936},null,null,{"$f":"IF($C26=\"Percentage\",AB22*(1+D22),AB22+D22)","v":3024.2088818914167},{"$f":"IF($C26=\"Percentage\",AC22*(1+E22),AC22+E22)","v":2898.4003569585479},{"$f":"IF($C26=\"Percentage\",AD22*(1+F22),AD22+F22)","v":2873.5381533303039},{"$f":"IF($C26=\"Percentage\",AE22*(1+G22),AE22+G22)","v":2823.4686815213222},{"$f":"IF($C26=\"Percentage\",AF22*(1+H22),AF22+H22)","v":2773.3686911872633}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C26=\"Percentage\",D26,D26*AB23/SUM(AB21:AB25)),0)","v":0.2},{"$f":"IFERROR(IF($C26=\"Percentage\",E26,E26*AC23/SUM(AC21:AC25)),0)","v":0.15},0.14000000000000001,0.12,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$20,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C23,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"BC"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C23)","v":2880.6048540211991},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C23)","v":2881.2097080423982},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C23)","v":2882.1872125713694},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C23)","v":2883.17885695423},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C23)","v":2884.1580825295364},null,null,{"$f":"IF($C26=\"Percentage\",AB23*(1+D23),AB23+D23)","v":3456.7258248254388},{"$f":"IF($C26=\"Percentage\",AC23*(1+E23),AC23+E23)","v":3313.3911642487578},{"$f":"IF($C26=\"Percentage\",AD23*(1+F23),AD23+F23)","v":3285.6934223313615},{"$f":"IF($C26=\"Percentage\",AE23*(1+G23),AE23+G23)","v":3229.160319788738},{"$f":"IF($C26=\"Percentage\",AF23*(1+H23),AF23+H23)","v":3172.5738907824903}]
[null,null,"A&E",{"$f":"IFERROR(IF($C26=\"Percentage\",D26,D26*AB24/SUM(AB21:AB25)),0)","v":0.2},{"$f":"IFERROR(IF($C26=\"Percentage\",E26,E26*AC24/SUM(AC21:AC25)),0)","v":0.15},0.14000000000000001,0.12,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$20,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C24,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"BD"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C24)","v":2970.7125504657874},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C24)","v":2971.4251009315749},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C24)","v":2972.5721399838826},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C24)","v":2973.7350262103505},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C24)","v":2974.8865369829969},null,null,{"$f":"IF($C26=\"Percentage\",AB24*(1+D24),AB24+D24)","v":3564.8550605589448},{"$f":"IF($C26=\"Percentage\",AC24*(1+E24),AC24+E24)","v":3417.138866071311},{"$f":"IF($C26=\"Percentage\",AD24*(1+F24),AD24+F24)","v":3388.7322395816263},{"$f":"IF($C26=\"Percentage\",AE24*(1+G24),AE24+G24)","v":3330.5832293555927},{"$f":"IF($C26=\"Percentage\",AF24*(1+H24),AF24+H24)","v":3272.3751906812968}]
[null,null,"Community",{"$f":"IFERROR(IF($C26=\"Percentage\",D26,D26*AB25/SUM(AB21:AB25)),0)","v":0.2},{"$f":"IFERROR(IF($C26=\"Percentage\",E26,E26*AC25/SUM(AC21:AC25)),0)","v":0.15},0.14000000000000001,0.12,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$20,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C25,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"BE"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C25)","v":3150.9279433549636},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C25)","v":3151.8558867099273},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C25)","v":3153.341994808909},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C25)","v":3154.8473647225892},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C20,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C25)","v":3156.3434458899178},null,null,{"$f":"IF($C26=\"Percentage\",AB25*(1+D25),AB25+D25)","v":3781.1135320259564},{"$f":"IF($C26=\"Percentage\",AC25*(1+E25),AC25+E25)","v":3624.6342697164159},{"$f":"IF($C26=\"Percentage\",AD25*(1+F25),AD25+F25)","v":3594.8098740821565},{"$f":"IF($C26=\"Percentage\",AE25*(1+G25),AE25+G25)","v":3533.4290484893004},{"$f":"IF($C26=\"Percentage\",AF25*(1+H25),AF25+H25)","v":3471.9777904789098}]
[null,null,"Percentage",0.2,0.15,0.14000000000000001,0.12,0.1]
[]
[]
[null,{"$f":"B20+1","v":3},"Test Spec 1"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C35=\"Percentage\",D35,D35*AB30/SUM(AB30:AB34)),0)","v":0.12},{"$f":"IFERROR(IF($C35=\"Percentage\",E35,E35*AC30/SUM(AC30:AC34)),0)","v":0.11},0.1,0.08,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$29,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C30,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C30)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C30)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C30)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C30)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C30)","v":0},null,null,{"$f":"IF($C35=\"Percentage\",AB30*(1+D30),AB30+D30)","v":0},{"$f":"IF($C35=\"Percentage\",AC30*(1+E30),AC30+E30)","v":0},{"$f":"IF($C35=\"Percentage\",AD30*(1+F30),AD30+F30)","v":0},{"$f":"IF($C35=\"Percentage\",AE30*(1+G30),AE30+G30)","v":0},{"$f":"IF($C35=\"Percentage\",AF30*(1+H30),AF30+H30)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C35=\"Percentage\",D35,D35*AB31/SUM(AB30:AB34)),0)","v":0.12},{"$f":"IFERROR(IF($C35=\"Percentage\",E35,E35*AC31/SUM(AC30:AC34)),0)","v":0.11},0.1,0.08,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$29,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C31,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C31)","v":0},null,null,{"$f":"IF($C35=\"Percentage\",AB31*(1+D31),AB31+D31)","v":0},{"$f":"IF($C35=\"Percentage\",AC31*(1+E31),AC31+E31)","v":0},{"$f":"IF($C35=\"Percentage\",AD31*(1+F31),AD31+F31)","v":0},{"$f":"IF($C35=\"Percentage\",AE31*(1+G31),AE31+G31)","v":0},{"$f":"IF($C35=\"Percentage\",AF31*(1+H31),AF31+H31)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C35=\"Percentage\",D35,D35*AB32/SUM(AB30:AB34)),0)","v":0.12},{"$f":"IFERROR(IF($C35=\"Percentage\",E35,E35*AC32/SUM(AC30:AC34)),0)","v":0.11},0.1,0.08,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$29,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C32,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C32)","v":0},null,null,{"$f":"IF($C35=\"Percentage\",AB32*(1+D32),AB32+D32)","v":0},{"$f":"IF($C35=\"Percentage\",AC32*(1+E32),AC32+E32)","v":0},{"$f":"IF($C35=\"Percentage\",AD32*(1+F32),AD32+F32)","v":0},{"$f":"IF($C35=\"Percentage\",AE32*(1+G32),AE32+G32)","v":0},{"$f":"IF($C35=\"Percentage\",AF32*(1+H32),AF32+H32)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C35=\"Percentage\",D35,D35*AB33/SUM(AB30:AB34)),0)","v":0.12},{"$f":"IFERROR(IF($C35=\"Percentage\",E35,E35*AC33/SUM(AC30:AC34)),0)","v":0.11},0.1,0.08,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$29,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C33,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C33)","v":0},null,null,{"$f":"IF($C35=\"Percentage\",AB33*(1+D33),AB33+D33)","v":0},{"$f":"IF($C35=\"Percentage\",AC33*(1+E33),AC33+E33)","v":0},{"$f":"IF($C35=\"Percentage\",AD33*(1+F33),AD33+F33)","v":0},{"$f":"IF($C35=\"Percentage\",AE33*(1+G33),AE33+G33)","v":0},{"$f":"IF($C35=\"Percentage\",AF33*(1+H33),AF33+H33)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C35=\"Percentage\",D35,D35*AB34/SUM(AB30:AB34)),0)","v":0.12},{"$f":"IFERROR(IF($C35=\"Percentage\",E35,E35*AC34/SUM(AC30:AC34)),0)","v":0.11},0.1,0.08,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$29,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C34,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C29,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C34)","v":0},null,null,{"$f":"IF($C35=\"Percentage\",AB34*(1+D34),AB34+D34)","v":0},{"$f":"IF($C35=\"Percentage\",AC34*(1+E34),AC34+E34)","v":0},{"$f":"IF($C35=\"Percentage\",AD34*(1+F34),AD34+F34)","v":0},{"$f":"IF($C35=\"Percentage\",AE34*(1+G34),AE34+G34)","v":0},{"$f":"IF($C35=\"Percentage\",AF34*(1+H34),AF34+H34)","v":0}]
[null,null,"Percentage",0.12,0.11,0.1,0.08,0.06]
[]
[]
[null,{"$f":"B29+1","v":4},"Test Spec 2"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C44=\"Percentage\",D44,D44*AB39/SUM(AB39:AB43)),0)","v":0},{"$f":"IFERROR(IF($C44=\"Percentage\",E44,E44*AC39/SUM(AC39:AC43)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$38,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C39,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C39)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C39)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C39)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C39)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C39)","v":0},null,null,{"$f":"IF($C44=\"Percentage\",AB39*(1+D39),AB39+D39)","v":0},{"$f":"IF($C44=\"Percentage\",AC39*(1+E39),AC39+E39)","v":0},{"$f":"IF($C44=\"Percentage\",AD39*(1+F39),AD39+F39)","v":0},{"$f":"IF($C44=\"Percentage\",AE39*(1+G39),AE39+G39)","v":0},{"$f":"IF($C44=\"Percentage\",AF39*(1+H39),AF39+H39)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C44=\"Percentage\",D44,D44*AB40/SUM(AB39:AB43)),0)","v":0},{"$f":"IFERROR(IF($C44=\"Percentage\",E44,E44*AC40/SUM(AC39:AC43)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$38,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C40,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C40)","v":0},null,null,{"$f":"IF($C44=\"Percentage\",AB40*(1+D40),AB40+D40)","v":0},{"$f":"IF($C44=\"Percentage\",AC40*(1+E40),AC40+E40)","v":0},{"$f":"IF($C44=\"Percentage\",AD40*(1+F40),AD40+F40)","v":0},{"$f":"IF($C44=\"Percentage\",AE40*(1+G40),AE40+G40)","v":0},{"$f":"IF($C44=\"Percentage\",AF40*(1+H40),AF40+H40)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C44=\"Percentage\",D44,D44*AB41/SUM(AB39:AB43)),0)","v":0},{"$f":"IFERROR(IF($C44=\"Percentage\",E44,E44*AC41/SUM(AC39:AC43)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$38,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C41,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C41)","v":0},null,null,{"$f":"IF($C44=\"Percentage\",AB41*(1+D41),AB41+D41)","v":0},{"$f":"IF($C44=\"Percentage\",AC41*(1+E41),AC41+E41)","v":0},{"$f":"IF($C44=\"Percentage\",AD41*(1+F41),AD41+F41)","v":0},{"$f":"IF($C44=\"Percentage\",AE41*(1+G41),AE41+G41)","v":0},{"$f":"IF($C44=\"Percentage\",AF41*(1+H41),AF41+H41)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C44=\"Percentage\",D44,D44*AB42/SUM(AB39:AB43)),0)","v":0},{"$f":"IFERROR(IF($C44=\"Percentage\",E44,E44*AC42/SUM(AC39:AC43)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$38,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C42,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C42)","v":0},null,null,{"$f":"IF($C44=\"Percentage\",AB42*(1+D42),AB42+D42)","v":0},{"$f":"IF($C44=\"Percentage\",AC42*(1+E42),AC42+E42)","v":0},{"$f":"IF($C44=\"Percentage\",AD42*(1+F42),AD42+F42)","v":0},{"$f":"IF($C44=\"Percentage\",AE42*(1+G42),AE42+G42)","v":0},{"$f":"IF($C44=\"Percentage\",AF42*(1+H42),AF42+H42)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C44=\"Percentage\",D44,D44*AB43/SUM(AB39:AB43)),0)","v":0},{"$f":"IFERROR(IF($C44=\"Percentage\",E44,E44*AC43/SUM(AC39:AC43)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$38,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C43,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C38,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C43)","v":0},null,null,{"$f":"IF($C44=\"Percentage\",AB43*(1+D43),AB43+D43)","v":0},{"$f":"IF($C44=\"Percentage\",AC43*(1+E43),AC43+E43)","v":0},{"$f":"IF($C44=\"Percentage\",AD43*(1+F43),AD43+F43)","v":0},{"$f":"IF($C44=\"Percentage\",AE43*(1+G43),AE43+G43)","v":0},{"$f":"IF($C44=\"Percentage\",AF43*(1+H43),AF43+H43)","v":0}]
[null,null,"Number of cases",150,160,140,135,125]
[]
[]
[null,{"$f":"B38+1","v":5},"Test Spec 3"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C53=\"Percentage\",D53,D53*AB48/SUM(AB48:AB52)),0)","v":0.12},{"$f":"IFERROR(IF($C53=\"Percentage\",E53,E53*AC48/SUM(AC48:AC52)),0)","v":0.12},0.12,0.11,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$47,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C48,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C48)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C48)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C48)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C48)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C48)","v":0},null,null,{"$f":"IF($C53=\"Percentage\",AB48*(1+D48),AB48+D48)","v":0},{"$f":"IF($C53=\"Percentage\",AC48*(1+E48),AC48+E48)","v":0},{"$f":"IF($C53=\"Percentage\",AD48*(1+F48),AD48+F48)","v":0},{"$f":"IF($C53=\"Percentage\",AE48*(1+G48),AE48+G48)","v":0},{"$f":"IF($C53=\"Percentage\",AF48*(1+H48),AF48+H48)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C53=\"Percentage\",D53,D53*AB49/SUM(AB48:AB52)),0)","v":0.12},{"$f":"IFERROR(IF($C53=\"Percentage\",E53,E53*AC49/SUM(AC48:AC52)),0)","v":0.12},0.12,0.11,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$47,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C49,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C49)","v":0},null,null,{"$f":"IF($C53=\"Percentage\",AB49*(1+D49),AB49+D49)","v":0},{"$f":"IF($C53=\"Percentage\",AC49*(1+E49),AC49+E49)","v":0},{"$f":"IF($C53=\"Percentage\",AD49*(1+F49),AD49+F49)","v":0},{"$f":"IF($C53=\"Percentage\",AE49*(1+G49),AE49+G49)","v":0},{"$f":"IF($C53=\"Percentage\",AF49*(1+H49),AF49+H49)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C53=\"Percentage\",D53,D53*AB50/SUM(AB48:AB52)),0)","v":0.12},{"$f":"IFERROR(IF($C53=\"Percentage\",E53,E53*AC50/SUM(AC48:AC52)),0)","v":0.12},0.12,0.11,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$47,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C50,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C50)","v":0},null,null,{"$f":"IF($C53=\"Percentage\",AB50*(1+D50),AB50+D50)","v":0},{"$f":"IF($C53=\"Percentage\",AC50*(1+E50),AC50+E50)","v":0},{"$f":"IF($C53=\"Percentage\",AD50*(1+F50),AD50+F50)","v":0},{"$f":"IF($C53=\"Percentage\",AE50*(1+G50),AE50+G50)","v":0},{"$f":"IF($C53=\"Percentage\",AF50*(1+H50),AF50+H50)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C53=\"Percentage\",D53,D53*AB51/SUM(AB48:AB52)),0)","v":0.12},{"$f":"IFERROR(IF($C53=\"Percentage\",E53,E53*AC51/SUM(AC48:AC52)),0)","v":0.12},0.12,0.11,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$47,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C51,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C51)","v":0},null,null,{"$f":"IF($C53=\"Percentage\",AB51*(1+D51),AB51+D51)","v":0},{"$f":"IF($C53=\"Percentage\",AC51*(1+E51),AC51+E51)","v":0},{"$f":"IF($C53=\"Percentage\",AD51*(1+F51),AD51+F51)","v":0},{"$f":"IF($C53=\"Percentage\",AE51*(1+G51),AE51+G51)","v":0},{"$f":"IF($C53=\"Percentage\",AF51*(1+H51),AF51+H51)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C53=\"Percentage\",D53,D53*AB52/SUM(AB48:AB52)),0)","v":0.12},{"$f":"IFERROR(IF($C53=\"Percentage\",E53,E53*AC52/SUM(AC48:AC52)),0)","v":0.12},0.12,0.11,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$47,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C52,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C47,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C52)","v":0},null,null,{"$f":"IF($C53=\"Percentage\",AB52*(1+D52),AB52+D52)","v":0},{"$f":"IF($C53=\"Percentage\",AC52*(1+E52),AC52+E52)","v":0},{"$f":"IF($C53=\"Percentage\",AD52*(1+F52),AD52+F52)","v":0},{"$f":"IF($C53=\"Percentage\",AE52*(1+G52),AE52+G52)","v":0},{"$f":"IF($C53=\"Percentage\",AF52*(1+H52),AF52+H52)","v":0}]
[null,null,"Percentage",0.12,0.12,0.12,0.11,0.1]
[]
[]
[null,{"$f":"B47+1","v":6},"Choose Specialty"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C62=\"Percentage\",D62,D62*AB57/SUM(AB57:AB61)),0)","v":0},{"$f":"IFERROR(IF($C62=\"Percentage\",E62,E62*AC57/SUM(AC57:AC61)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$56,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C57,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C57)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C57)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C57)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C57)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C57)","v":0},null,null,{"$f":"IF($C62=\"Percentage\",AB57*(1+D57),AB57+D57)","v":0},{"$f":"IF($C62=\"Percentage\",AC57*(1+E57),AC57+E57)","v":0},{"$f":"IF($C62=\"Percentage\",AD57*(1+F57),AD57+F57)","v":0},{"$f":"IF($C62=\"Percentage\",AE57*(1+G57),AE57+G57)","v":0},{"$f":"IF($C62=\"Percentage\",AF57*(1+H57),AF57+H57)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C62=\"Percentage\",D62,D62*AB58/SUM(AB57:AB61)),0)","v":0},{"$f":"IFERROR(IF($C62=\"Percentage\",E62,E62*AC58/SUM(AC57:AC61)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$56,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C58,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C58)","v":0},null,null,{"$f":"IF($C62=\"Percentage\",AB58*(1+D58),AB58+D58)","v":0},{"$f":"IF($C62=\"Percentage\",AC58*(1+E58),AC58+E58)","v":0},{"$f":"IF($C62=\"Percentage\",AD58*(1+F58),AD58+F58)","v":0},{"$f":"IF($C62=\"Percentage\",AE58*(1+G58),AE58+G58)","v":0},{"$f":"IF($C62=\"Percentage\",AF58*(1+H58),AF58+H58)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C62=\"Percentage\",D62,D62*AB59/SUM(AB57:AB61)),0)","v":0},{"$f":"IFERROR(IF($C62=\"Percentage\",E62,E62*AC59/SUM(AC57:AC61)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$56,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C59,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C59)","v":0},null,null,{"$f":"IF($C62=\"Percentage\",AB59*(1+D59),AB59+D59)","v":0},{"$f":"IF($C62=\"Percentage\",AC59*(1+E59),AC59+E59)","v":0},{"$f":"IF($C62=\"Percentage\",AD59*(1+F59),AD59+F59)","v":0},{"$f":"IF($C62=\"Percentage\",AE59*(1+G59),AE59+G59)","v":0},{"$f":"IF($C62=\"Percentage\",AF59*(1+H59),AF59+H59)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C62=\"Percentage\",D62,D62*AB60/SUM(AB57:AB61)),0)","v":0},{"$f":"IFERROR(IF($C62=\"Percentage\",E62,E62*AC60/SUM(AC57:AC61)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$56,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C60,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C60)","v":0},null,null,{"$f":"IF($C62=\"Percentage\",AB60*(1+D60),AB60+D60)","v":0},{"$f":"IF($C62=\"Percentage\",AC60*(1+E60),AC60+E60)","v":0},{"$f":"IF($C62=\"Percentage\",AD60*(1+F60),AD60+F60)","v":0},{"$f":"IF($C62=\"Percentage\",AE60*(1+G60),AE60+G60)","v":0},{"$f":"IF($C62=\"Percentage\",AF60*(1+H60),AF60+H60)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C62=\"Percentage\",D62,D62*AB61/SUM(AB57:AB61)),0)","v":0},{"$f":"IFERROR(IF($C62=\"Percentage\",E62,E62*AC61/SUM(AC57:AC61)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$56,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C61,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C56,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C61)","v":0},null,null,{"$f":"IF($C62=\"Percentage\",AB61*(1+D61),AB61+D61)","v":0},{"$f":"IF($C62=\"Percentage\",AC61*(1+E61),AC61+E61)","v":0},{"$f":"IF($C62=\"Percentage\",AD61*(1+F61),AD61+F61)","v":0},{"$f":"IF($C62=\"Percentage\",AE61*(1+G61),AE61+G61)","v":0},{"$f":"IF($C62=\"Percentage\",AF61*(1+H61),AF61+H61)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B56+1","v":7}]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C71=\"Percentage\",D71,D71*AB66/SUM(AB66:AB70)),0)","v":0},{"$f":"IFERROR(IF($C71=\"Percentage\",E71,E71*AC66/SUM(AC66:AC70)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$65,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C66,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C66)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C66)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C66)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C66)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C66)","v":0},null,null,{"$f":"IF($C71=\"Percentage\",AB66*(1+D66),AB66+D66)","v":0},{"$f":"IF($C71=\"Percentage\",AC66*(1+E66),AC66+E66)","v":0},{"$f":"IF($C71=\"Percentage\",AD66*(1+F66),AD66+F66)","v":0},{"$f":"IF($C71=\"Percentage\",AE66*(1+G66),AE66+G66)","v":0},{"$f":"IF($C71=\"Percentage\",AF66*(1+H66),AF66+H66)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C71=\"Percentage\",D71,D71*AB67/SUM(AB66:AB70)),0)","v":0},{"$f":"IFERROR(IF($C71=\"Percentage\",E71,E71*AC67/SUM(AC66:AC70)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$65,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C67,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C67)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C67)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C67)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C67)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C67)","v":0},null,null,{"$f":"IF($C71=\"Percentage\",AB67*(1+D67),AB67+D67)","v":0},{"$f":"IF($C71=\"Percentage\",AC67*(1+E67),AC67+E67)","v":0},{"$f":"IF($C71=\"Percentage\",AD67*(1+F67),AD67+F67)","v":0},{"$f":"IF($C71=\"Percentage\",AE67*(1+G67),AE67+G67)","v":0},{"$f":"IF($C71=\"Percentage\",AF67*(1+H67),AF67+H67)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C71=\"Percentage\",D71,D71*AB68/SUM(AB66:AB70)),0)","v":0},{"$f":"IFERROR(IF($C71=\"Percentage\",E71,E71*AC68/SUM(AC66:AC70)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$65,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C68,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C68)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C68)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C68)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C68)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C68)","v":0},null,null,{"$f":"IF($C71=\"Percentage\",AB68*(1+D68),AB68+D68)","v":0},{"$f":"IF($C71=\"Percentage\",AC68*(1+E68),AC68+E68)","v":0},{"$f":"IF($C71=\"Percentage\",AD68*(1+F68),AD68+F68)","v":0},{"$f":"IF($C71=\"Percentage\",AE68*(1+G68),AE68+G68)","v":0},{"$f":"IF($C71=\"Percentage\",AF68*(1+H68),AF68+H68)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C71=\"Percentage\",D71,D71*AB69/SUM(AB66:AB70)),0)","v":0},{"$f":"IFERROR(IF($C71=\"Percentage\",E71,E71*AC69/SUM(AC66:AC70)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$65,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C69,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C69)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C69)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C69)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C69)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C69)","v":0},null,null,{"$f":"IF($C71=\"Percentage\",AB69*(1+D69),AB69+D69)","v":0},{"$f":"IF($C71=\"Percentage\",AC69*(1+E69),AC69+E69)","v":0},{"$f":"IF($C71=\"Percentage\",AD69*(1+F69),AD69+F69)","v":0},{"$f":"IF($C71=\"Percentage\",AE69*(1+G69),AE69+G69)","v":0},{"$f":"IF($C71=\"Percentage\",AF69*(1+H69),AF69+H69)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C71=\"Percentage\",D71,D71*AB70/SUM(AB66:AB70)),0)","v":0},{"$f":"IFERROR(IF($C71=\"Percentage\",E71,E71*AC70/SUM(AC66:AC70)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$65,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C70,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C70)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C70)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C70)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C70)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C65,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C70)","v":0},null,null,{"$f":"IF($C71=\"Percentage\",AB70*(1+D70),AB70+D70)","v":0},{"$f":"IF($C71=\"Percentage\",AC70*(1+E70),AC70+E70)","v":0},{"$f":"IF($C71=\"Percentage\",AD70*(1+F70),AD70+F70)","v":0},{"$f":"IF($C71=\"Percentage\",AE70*(1+G70),AE70+G70)","v":0},{"$f":"IF($C71=\"Percentage\",AF70*(1+H70),AF70+H70)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B65+1","v":8}]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C80=\"Percentage\",D80,D80*AB75/SUM(AB75:AB79)),0)","v":0},{"$f":"IFERROR(IF($C80=\"Percentage\",E80,E80*AC75/SUM(AC75:AC79)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$74,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C75,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C75)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C75)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C75)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C75)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C75)","v":0},null,null,{"$f":"IF($C80=\"Percentage\",AB75*(1+D75),AB75+D75)","v":0},{"$f":"IF($C80=\"Percentage\",AC75*(1+E75),AC75+E75)","v":0},{"$f":"IF($C80=\"Percentage\",AD75*(1+F75),AD75+F75)","v":0},{"$f":"IF($C80=\"Percentage\",AE75*(1+G75),AE75+G75)","v":0},{"$f":"IF($C80=\"Percentage\",AF75*(1+H75),AF75+H75)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C80=\"Percentage\",D80,D80*AB76/SUM(AB75:AB79)),0)","v":0},{"$f":"IFERROR(IF($C80=\"Percentage\",E80,E80*AC76/SUM(AC75:AC79)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$74,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C76,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C76)","v":0},null,null,{"$f":"IF($C80=\"Percentage\",AB76*(1+D76),AB76+D76)","v":0},{"$f":"IF($C80=\"Percentage\",AC76*(1+E76),AC76+E76)","v":0},{"$f":"IF($C80=\"Percentage\",AD76*(1+F76),AD76+F76)","v":0},{"$f":"IF($C80=\"Percentage\",AE76*(1+G76),AE76+G76)","v":0},{"$f":"IF($C80=\"Percentage\",AF76*(1+H76),AF76+H76)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C80=\"Percentage\",D80,D80*AB77/SUM(AB75:AB79)),0)","v":0},{"$f":"IFERROR(IF($C80=\"Percentage\",E80,E80*AC77/SUM(AC75:AC79)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$74,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C77,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C77)","v":0},null,null,{"$f":"IF($C80=\"Percentage\",AB77*(1+D77),AB77+D77)","v":0},{"$f":"IF($C80=\"Percentage\",AC77*(1+E77),AC77+E77)","v":0},{"$f":"IF($C80=\"Percentage\",AD77*(1+F77),AD77+F77)","v":0},{"$f":"IF($C80=\"Percentage\",AE77*(1+G77),AE77+G77)","v":0},{"$f":"IF($C80=\"Percentage\",AF77*(1+H77),AF77+H77)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C80=\"Percentage\",D80,D80*AB78/SUM(AB75:AB79)),0)","v":0},{"$f":"IFERROR(IF($C80=\"Percentage\",E80,E80*AC78/SUM(AC75:AC79)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$74,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C78,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C78)","v":0},null,null,{"$f":"IF($C80=\"Percentage\",AB78*(1+D78),AB78+D78)","v":0},{"$f":"IF($C80=\"Percentage\",AC78*(1+E78),AC78+E78)","v":0},{"$f":"IF($C80=\"Percentage\",AD78*(1+F78),AD78+F78)","v":0},{"$f":"IF($C80=\"Percentage\",AE78*(1+G78),AE78+G78)","v":0},{"$f":"IF($C80=\"Percentage\",AF78*(1+H78),AF78+H78)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C80=\"Percentage\",D80,D80*AB79/SUM(AB75:AB79)),0)","v":0},{"$f":"IFERROR(IF($C80=\"Percentage\",E80,E80*AC79/SUM(AC75:AC79)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$74,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C79,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C74,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C79)","v":0},null,null,{"$f":"IF($C80=\"Percentage\",AB79*(1+D79),AB79+D79)","v":0},{"$f":"IF($C80=\"Percentage\",AC79*(1+E79),AC79+E79)","v":0},{"$f":"IF($C80=\"Percentage\",AD79*(1+F79),AD79+F79)","v":0},{"$f":"IF($C80=\"Percentage\",AE79*(1+G79),AE79+G79)","v":0},{"$f":"IF($C80=\"Percentage\",AF79*(1+H79),AF79+H79)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B74+1","v":9}]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C89=\"Percentage\",D89,D89*AB84/SUM(AB84:AB88)),0)","v":0},{"$f":"IFERROR(IF($C89=\"Percentage\",E89,E89*AC84/SUM(AC84:AC88)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$83,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C84,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C84)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C84)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C84)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C84)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C84)","v":0},null,null,{"$f":"IF($C89=\"Percentage\",AB84*(1+D84),AB84+D84)","v":0},{"$f":"IF($C89=\"Percentage\",AC84*(1+E84),AC84+E84)","v":0},{"$f":"IF($C89=\"Percentage\",AD84*(1+F84),AD84+F84)","v":0},{"$f":"IF($C89=\"Percentage\",AE84*(1+G84),AE84+G84)","v":0},{"$f":"IF($C89=\"Percentage\",AF84*(1+H84),AF84+H84)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C89=\"Percentage\",D89,D89*AB85/SUM(AB84:AB88)),0)","v":0},{"$f":"IFERROR(IF($C89=\"Percentage\",E89,E89*AC85/SUM(AC84:AC88)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$83,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C85,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C85)","v":0},null,null,{"$f":"IF($C89=\"Percentage\",AB85*(1+D85),AB85+D85)","v":0},{"$f":"IF($C89=\"Percentage\",AC85*(1+E85),AC85+E85)","v":0},{"$f":"IF($C89=\"Percentage\",AD85*(1+F85),AD85+F85)","v":0},{"$f":"IF($C89=\"Percentage\",AE85*(1+G85),AE85+G85)","v":0},{"$f":"IF($C89=\"Percentage\",AF85*(1+H85),AF85+H85)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C89=\"Percentage\",D89,D89*AB86/SUM(AB84:AB88)),0)","v":0},{"$f":"IFERROR(IF($C89=\"Percentage\",E89,E89*AC86/SUM(AC84:AC88)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$83,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C86,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C86)","v":0},null,null,{"$f":"IF($C89=\"Percentage\",AB86*(1+D86),AB86+D86)","v":0},{"$f":"IF($C89=\"Percentage\",AC86*(1+E86),AC86+E86)","v":0},{"$f":"IF($C89=\"Percentage\",AD86*(1+F86),AD86+F86)","v":0},{"$f":"IF($C89=\"Percentage\",AE86*(1+G86),AE86+G86)","v":0},{"$f":"IF($C89=\"Percentage\",AF86*(1+H86),AF86+H86)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C89=\"Percentage\",D89,D89*AB87/SUM(AB84:AB88)),0)","v":0},{"$f":"IFERROR(IF($C89=\"Percentage\",E89,E89*AC87/SUM(AC84:AC88)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$83,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C87,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C87)","v":0},null,null,{"$f":"IF($C89=\"Percentage\",AB87*(1+D87),AB87+D87)","v":0},{"$f":"IF($C89=\"Percentage\",AC87*(1+E87),AC87+E87)","v":0},{"$f":"IF($C89=\"Percentage\",AD87*(1+F87),AD87+F87)","v":0},{"$f":"IF($C89=\"Percentage\",AE87*(1+G87),AE87+G87)","v":0},{"$f":"IF($C89=\"Percentage\",AF87*(1+H87),AF87+H87)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C89=\"Percentage\",D89,D89*AB88/SUM(AB84:AB88)),0)","v":0},{"$f":"IFERROR(IF($C89=\"Percentage\",E89,E89*AC88/SUM(AC84:AC88)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$83,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C88,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C83,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C88)","v":0},null,null,{"$f":"IF($C89=\"Percentage\",AB88*(1+D88),AB88+D88)","v":0},{"$f":"IF($C89=\"Percentage\",AC88*(1+E88),AC88+E88)","v":0},{"$f":"IF($C89=\"Percentage\",AD88*(1+F88),AD88+F88)","v":0},{"$f":"IF($C89=\"Percentage\",AE88*(1+G88),AE88+G88)","v":0},{"$f":"IF($C89=\"Percentage\",AF88*(1+H88),AF88+H88)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B83+1","v":10},"Choose Specialty"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C98=\"Percentage\",D98,D98*AB93/SUM(AB93:AB97)),0)","v":0},{"$f":"IFERROR(IF($C98=\"Percentage\",E98,E98*AC93/SUM(AC93:AC97)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$92,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C93,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C93)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C93)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C93)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C93)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C93)","v":0},null,null,{"$f":"IF($C98=\"Percentage\",AB93*(1+D93),AB93+D93)","v":0},{"$f":"IF($C98=\"Percentage\",AC93*(1+E93),AC93+E93)","v":0},{"$f":"IF($C98=\"Percentage\",AD93*(1+F93),AD93+F93)","v":0},{"$f":"IF($C98=\"Percentage\",AE93*(1+G93),AE93+G93)","v":0},{"$f":"IF($C98=\"Percentage\",AF93*(1+H93),AF93+H93)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C98=\"Percentage\",D98,D98*AB94/SUM(AB93:AB97)),0)","v":0},{"$f":"IFERROR(IF($C98=\"Percentage\",E98,E98*AC94/SUM(AC93:AC97)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$92,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C94,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C94)","v":0},null,null,{"$f":"IF($C98=\"Percentage\",AB94*(1+D94),AB94+D94)","v":0},{"$f":"IF($C98=\"Percentage\",AC94*(1+E94),AC94+E94)","v":0},{"$f":"IF($C98=\"Percentage\",AD94*(1+F94),AD94+F94)","v":0},{"$f":"IF($C98=\"Percentage\",AE94*(1+G94),AE94+G94)","v":0},{"$f":"IF($C98=\"Percentage\",AF94*(1+H94),AF94+H94)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C98=\"Percentage\",D98,D98*AB95/SUM(AB93:AB97)),0)","v":0},{"$f":"IFERROR(IF($C98=\"Percentage\",E98,E98*AC95/SUM(AC93:AC97)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$92,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C95,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C95)","v":0},null,null,{"$f":"IF($C98=\"Percentage\",AB95*(1+D95),AB95+D95)","v":0},{"$f":"IF($C98=\"Percentage\",AC95*(1+E95),AC95+E95)","v":0},{"$f":"IF($C98=\"Percentage\",AD95*(1+F95),AD95+F95)","v":0},{"$f":"IF($C98=\"Percentage\",AE95*(1+G95),AE95+G95)","v":0},{"$f":"IF($C98=\"Percentage\",AF95*(1+H95),AF95+H95)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C98=\"Percentage\",D98,D98*AB96/SUM(AB93:AB97)),0)","v":0},{"$f":"IFERROR(IF($C98=\"Percentage\",E98,E98*AC96/SUM(AC93:AC97)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$92,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C96,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C96)","v":0},null,null,{"$f":"IF($C98=\"Percentage\",AB96*(1+D96),AB96+D96)","v":0},{"$f":"IF($C98=\"Percentage\",AC96*(1+E96),AC96+E96)","v":0},{"$f":"IF($C98=\"Percentage\",AD96*(1+F96),AD96+F96)","v":0},{"$f":"IF($C98=\"Percentage\",AE96*(1+G96),AE96+G96)","v":0},{"$f":"IF($C98=\"Percentage\",AF96*(1+H96),AF96+H96)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C98=\"Percentage\",D98,D98*AB97/SUM(AB93:AB97)),0)","v":0},{"$f":"IFERROR(IF($C98=\"Percentage\",E98,E98*AC97/SUM(AC93:AC97)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$92,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C97,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!J$6:J$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!K$6:K$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!L$6:L$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!M$6:M$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!N$6:N$455,'Summary Calculations'!$E$6:$E$455,'Non-Demographic Change'!$C92,'Summary Calculations'!$F$6:$F$455,'Non-Demographic Change'!$C97)","v":0},null,null,{"$f":"IF($C98=\"Percentage\",AB97*(1+D97),AB97+D97)","v":0},{"$f":"IF($C98=\"Percentage\",AC97*(1+E97),AC97+E97)","v":0},{"$f":"IF($C98=\"Percentage\",AD97*(1+F97),AD97+F97)","v":0},{"$f":"IF($C98=\"Percentage\",AE97*(1+G97),AE97+G97)","v":0},{"$f":"IF($C98=\"Percentage\",AF97*(1+H97),AF97+H97)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]

{"sheet":"Commissioner plans","index":10,"n_rows":100,"n_cols":39,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["Commissioner demand management plans"]
["If your commissioner has published QIPP plans that match to the service lines you are projecting, use these as the basis for decreasing demand in those segments."]
["Use the \"% of Target Change Achieved\" cell to estimate the Trust's view of the % of commissioners' demand reduction initiatives that will be achieved"]
["Percentage"]
["Number of cases"]
["You can also create overarching demand management schemes by using the \"Overall demand decline/(increase)\", either as a percentage or as a number of cases."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact","Baseline with demographic & non-demographic growth ",null,null,null,null,null,null,"Baseline with demographic & non-demographic growth & commissioners' planned demand reduction"]
[null,null,null,{"$f":"'Demographic Change'!D3","v":"2014/15"},{"$f":"'Demographic Change'!E3","v":"2015/16"},{"$f":"'Demographic Change'!F3","v":"2016/17"},{"$f":"'Demographic Change'!G3","v":"2017/18"},{"$f":"'Demographic Change'!H3","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D8","v":"2014/15"},{"$f":"E8","v":"2015/16"},"2016/17","2017/18","2018/19",null,null,{"$f":"AB8","v":"2014/15"},{"$f":"AC8","v":"2015/16"},"2016/17","2017/18","2018/19"]
[null,"Overall demand decline / (increase) ",null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,"<<< Optional input: overall change"]
[]
[null,"Demand decline / (increase) by service line"]
[null,1,"Paediatrics"]
[null,null,"Outpatient",33.645823557624361,7.5202040225573787,9.4785584921868029,9.8213091279056499,10.336176667569315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C13,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"AA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C13)","v":1807.1222988299542},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C13)","v":1806.9315403663038},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C13)","v":1806.931540366304},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C13)","v":1804.3034442045473},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C13)","v":1803.6785997981447},null,null,{"$f":"IF($C18=\"Percentage\",AB13*(1-D13*$D$19),AB13-D13*$D$19)","v":1776.8410576280921},{"$f":"IF($C18=\"Percentage\",AC13*(1-E13*$D$19),AC13-E13*$D$19)","v":1800.1633567460021},1798.4008377233358,1795.4642659894323,1794.3760407973323]
[null,null,"Elective",37.821729076481247,9.6070060547645699,10.293616442801016,10.667036380813338,11.227510595657179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C14,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"AB"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C14)","v":2078.6187084438193},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C14)","v":2079.4987564904022},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C14)","v":2079.4987564904027},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C14)","v":2077.1512635851814},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C14)","v":2077.1164788495248},null,null,{"$f":"IF($C19=\"Percentage\",AB14*(1-D14*$D$19),AB14-D14*$D$19)","v":2044.5791522749862},2070.8524510411139,2070.2345016918816,2067.5509308424494,2067.0117193134333]
[null,null,"Non-elective",39.430913965350861,10.619948994360657,11.3803603769533,11.794672718023589,12.415955833107672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C15,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"AC"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C15)","v":2440.6139212623057},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C15)","v":2442.9217113225332},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C15)","v":2442.9217113225332},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C15)","v":2440.9483560926928},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C15)","v":2441.700317584699},null,null,2405.1260986934899,2433.3637572276084,2432.679386983275,2430.3331506464715,2430.5259573349022]
[null,null,"A&E",43.288796488060406,10.873184729259679,11.652046360491372,12.076581802326151,12.713067142470292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C16,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"AD"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C16)","v":2531.1127244669274},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C16)","v":2533.7774500305663},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C16)","v":2533.7774500305663},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C16)","v":2531.8976292195716},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C16)","v":2532.8462772684916},null,null,2492.1528076276732,2523.9915837742328,2523.2906083061239,2521.0287055974782,2521.4045168402681]
[null,null,"Community",45.812736912483139,11.37965619905772,12.195418327567515,12.640399970931275,13.307289761195538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C17,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"AE"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C17)","v":2712.1103308761708},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C17)","v":2715.4889274466318},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C17)","v":2715.4889274466327},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C17)","v":2713.7961754733274},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C12,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C17)","v":2715.1381966360782},null,null,2670.8788676549361,2705.2472368674798,2704.5130509518222,2702.4198154994892,2703.1616358510023]
[null,null,"Number of cases",{"$f":"IFERROR(IF($C18=\"Percentage\",SUMPRODUCT(D13:D17,AB13:AB17)/SUM(AB13:AB17),SUM(D13:D17)),0)","v":200},{"$f":"IFERROR(IF($C18=\"Percentage\",SUMPRODUCT(E13:E17,AC13:AC17)/SUM(AC13:AC17),SUM(E13:E17)),0)","v":50},55.000000000000007,57.000000000000007,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB13:AB17)","v":11569.577983879177},{"$f":"SUM(AC13:AC17)","v":11578.618385656437},11578.618385656438,11568.096868575321,11570.47987013694,null,null,11389.577983879177,11533.618385656437,11529.118385656438,11516.796868575322,11516.47987013694]
[null,null,"% of Target Change Achieved",0.9]
[]
[null,{"$f":"B12+1","v":2},"Test Spec 4"]
[null,null,"Outpatient",0.15,0.15,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C22,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C22)","v":3150.9279433549636},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C22)","v":3151.8558867099273},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C22)","v":3153.341994808909},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C22)","v":3154.8473647225892},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C22)","v":3156.3434458899178},null,null,{"$f":"IF($C$27=\"Percentage\",AB22*(1-D22*$D$28),AB22-D22*$D$28)","v":2725.5526710020436},{"$f":"IF($C$27=\"Percentage\",AC22*(1-E22*$D$28),AC22-E22*$D$28)","v":2726.3553420040871},3153.341994808909,3154.8473647225892,3156.3434458899178]
[null,null,"Elective",0.12,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C23,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DB"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C23)","v":3421.2510326887277},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C23)","v":3422.5020653774554},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C23)","v":3424.4967770464473},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C23)","v":3426.5158724909488},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C23)","v":3428.5288092503006},null,null,{"$f":"IF($C$27=\"Percentage\",AB23*(1-D23*$D$28),AB23-D23*$D$28)","v":3051.7559211583452},3422.5020653774554,3424.4967770464473,3426.5158724909488,3428.5288092503006]
[null,null,"Non-elective",0.17,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C24,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DC"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C24)","v":3781.6818184670797},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C24)","v":3783.3636369341607},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C24)","v":3786.0364866964987},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C24)","v":3788.740549515428},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C24)","v":3791.4426270641434},null,null,3203.0845002416163,3783.3636369341607,3786.0364866964987,3788.740549515428,3791.4426270641434]
[null,null,"A&E",0.11,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C25,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DD"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C25)","v":3871.7895149116684},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C25)","v":3873.5790298233364},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C25)","v":3876.4214141090115},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C25)","v":3879.2967187715476},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C25)","v":3882.1710815176043},null,null,3488.4823529354135,3873.5790298233364,3876.4214141090115,3879.2967187715476,3882.1710815176043]
[null,null,"Community",0.1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C26,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DE"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C26)","v":4052.0049078008442},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C26)","v":4054.0098156016884},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C26)","v":4057.1912689340365},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C26)","v":4060.4090572837868},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C21,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C26)","v":4063.6279904245262},null,null,3687.3244660987684,4054.0098156016884,4057.1912689340365,4060.4090572837868,4063.6279904245262]
[null,null,"Percentage",{"$f":"IFERROR(IF($C27=\"Percentage\",SUMPRODUCT(D22:D26,AB22:AB26)/SUM(AB22:AB26),SUM(D22:D26)),0)","v":0.128964713141348},{"$f":"IFERROR(IF($C27=\"Percentage\",SUMPRODUCT(E22:E26,AC22:AC26)/SUM(AC22:AC26),SUM(E22:E26)),0)","v":2.5855638858383889E-2},0,0,0]
[null,null,"% of Target Change Achieved",0.9]
[]
[null,{"$f":"B21+1","v":3},"Choose Specialty"]
[null,null,"Outpatient",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C31,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C31)","v":0},null,null,{"$f":"IF($C36=\"Percentage\",AB31*(1-D31*$D$37),AB31-D31*$D$37)","v":0},{"$f":"IF($C36=\"Percentage\",AC31*(1-E31*$D$37),AC31-E31*$D$37)","v":0},0,0,0]
[null,null,"Elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C32,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C32)","v":0},null,null,{"$f":"IF($C37=\"Percentage\",AB32*(1-D32*$D$37),AB32-D32*$D$37)","v":0},0,0,0,0]
[null,null,"Non-elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C33,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C33)","v":0},null,null,0,0,0,0,0]
[null,null,"A&E",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C34,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C34)","v":0},null,null,0,0,0,0,0]
[null,null,"Community",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C35,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C35)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C35)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C35)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C35)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C30,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C35)","v":0},null,null,0,0,0,0,0]
[null,null,"Number of cases",{"$f":"IFERROR(IF($C36=\"Percentage\",SUMPRODUCT(D31:D35,AB31:AB35)/SUM(AB31:AB35),SUM(D31:D35)),0)","v":0},{"$f":"IFERROR(IF($C36=\"Percentage\",SUMPRODUCT(E31:E35,AC31:AC35)/SUM(AC31:AC35),SUM(E31:E35)),0)","v":0},0,0,0]
[null,null,"% of Target Change Achieved",1]
[]
[null,{"$f":"B30+1","v":4},"Choose Specialty"]
[null,null,"Outpatient",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C40,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C40)","v":0},null,null,{"$f":"IF($C45=\"Percentage\",AB40*(1-D40*$D$46),AB40-D40*$D$46)","v":0},{"$f":"IF($C45=\"Percentage\",AC40*(1-E40*$D$46),AC40-E40*$D$46)","v":0},0,0,0]
[null,null,"Elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C41,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C41)","v":0},null,null,{"$f":"IF($C46=\"Percentage\",AB41*(1-D41*$D$46),AB41-D41*$D$46)","v":0},0,0,0,0]
[null,null,"Non-elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C42,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C42)","v":0},null,null,0,0,0,0,0]
[null,null,"A&E",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C43,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C43)","v":0},null,null,0,0,0,0,0]
[null,null,"Community",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C44,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C44)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C44)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C44)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C44)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C39,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C44)","v":0},null,null,0,0,0,0,0]
[null,null,"Number of cases",{"$f":"IFERROR(IF($C45=\"Percentage\",SUMPRODUCT(D40:D44,AB40:AB44)/SUM(AB40:AB44),SUM(D40:D44)),0)","v":0},{"$f":"IFERROR(IF($C45=\"Percentage\",SUMPRODUCT(E40:E44,AC40:AC44)/SUM(AC40:AC44),SUM(E40:E44)),0)","v":0},0,0,0]
[null,null,"% of Target Change Achieved",1]
[]
[null,{"$f":"B39+1","v":5},"Choose Specialty"]
[null,null,"Outpatient",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C49,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C49)","v":0},null,null,{"$f":"IF($C54=\"Percentage\",AB49*(1-D49*$D$55),AB49-D49*$D$55)","v":0},{"$f":"IF($C54=\"Percentage\",AC49*(1-E49*$D$55),AC49-E49*$D$55)","v":0},0,0,0]
[null,null,"Elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C50,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C50)","v":0},null,null,{"$f":"IF($C55=\"Percentage\",AB50*(1-D50*$D$55),AB50-D50*$D$55)","v":0},0,0,0,0]
[null,null,"Non-elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C51,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C51)","v":0},null,null,0,0,0,0,0]
[null,null,"A&E",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C52,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C52)","v":0},null,null,0,0,0,0,0]
[null,null,"Community",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C53,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C53)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C53)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C53)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C53)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C48,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C53)","v":0},null,null,0,0,0,0,0]
[null,null,"Number of cases",{"$f":"IFERROR(IF($C54=\"Percentage\",SUMPRODUCT(D49:D53,AB49:AB53)/SUM(AB49:AB53),SUM(D49:D53)),0)","v":0},{"$f":"IFERROR(IF($C54=\"Percentage\",SUMPRODUCT(E49:E53,AC49:AC53)/SUM(AC49:AC53),SUM(E49:E53)),0)","v":0},0,0,0]
[null,null,"% of Target Change Achieved",1]
[]
[null,{"$f":"B48+1","v":6},"Choose Specialty"]
[null,null,"Outpatient",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C58,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C58)","v":0},null,null,{"$f":"IF($C63=\"Percentage\",AB58*(1-D58*$D$64),AB58-D58*$D$64)","v":0},{"$f":"IF($C63=\"Percentage\",AC58*(1-E58*$D$64),AC58-E58*$D$64)","v":0},0,0,0]
[null,null,"Elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C59,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C59)","v":0},null,null,{"$f":"IF($C64=\"Percentage\",AB59*(1-D59*$D$64),AB59-D59*$D$64)","v":0},0,0,0,0]
[null,null,"Non-elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C60,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C60)","v":0},null,null,0,0,0,0,0]
[null,null,"A&E",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C61,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C61)","v":0},null,null,0,0,0,0,0]
[null,null,"Community",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C62,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C62)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C62)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C62)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C62)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C57,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C62)","v":0},null,null,0,0,0,0,0]
[null,null,"Number of cases",{"$f":"IFERROR(IF($C63=\"Percentage\",SUMPRODUCT(D58:D62,AB58:AB62)/SUM(AB58:AB62),SUM(D58:D62)),0)","v":0},{"$f":"IFERROR(IF($C63=\"Percentage\",SUMPRODUCT(E58:E62,AC58:AC62)/SUM(AC58:AC62),SUM(E58:E62)),0)","v":0},0,0,0]
[null,null,"% of Target Change Achieved",1]
[]
[null,{"$f":"B57+1","v":7},"Test Spec 8"]
[null,null,"Outpatient",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C67,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"HA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C67)","v":3601.4664255779035},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C67)","v":3602.9328511558078},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C67)","v":3605.2666318714728},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C67)","v":3607.6282110031889},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C67)","v":3609.985718157222},null,null,{"$f":"IF($C72=\"Percentage\",AB67*(1-D67*$D$73),AB67-D67*$D$73)","v":3601.4664255779035},{"$f":"IF($C72=\"Percentage\",AC67*(1-E67*$D$73),AC67-E67*$D$73)","v":3602.9328511558078},3605.2666318714728,3607.6282110031889,3609.985718157222]
[null,null,"Elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C68,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"HB"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C68)","v":3871.7895149116684},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C68)","v":3873.5790298233364},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C68)","v":3876.4214141090115},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C68)","v":3879.2967187715476},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C68)","v":3882.1710815176043},null,null,{"$f":"IF($C73=\"Percentage\",AB68*(1-D68*$D$73),AB68-D68*$D$73)","v":3871.7895149116684},3873.5790298233364,3876.4214141090115,3879.2967187715476,3882.1710815176043]
[null,null,"Non-elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C69,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"HC"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C69)","v":4232.2203006900208},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C69)","v":4234.4406013800417},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C69)","v":4237.9611237590634},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C69)","v":4241.5213957960268},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C69)","v":4245.0848993314476},null,null,4232.2203006900208,4234.4406013800417,4237.9611237590634,4241.5213957960268,4245.0848993314476]
[null,null,"A&E",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C70,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"HD"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C70)","v":4322.3279971346092},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C70)","v":4324.6559942692165},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C70)","v":4328.3460511715757},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C70)","v":4332.0775650521464},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C70)","v":4335.8133537849071},null,null,4322.3279971346092,4324.6559942692165,4328.3460511715757,4332.0775650521464,4335.8133537849071]
[null,null,"Community",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C71,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"HE"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C71)","v":4502.5433900237849},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C71)","v":4505.0867800475698},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C71)","v":4509.1159059966012},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C71)","v":4513.1899035643855},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C66,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C71)","v":4517.270262691829},null,null,4502.5433900237849,4505.0867800475698,4509.1159059966012,4513.1899035643855,4517.270262691829]
[null,null,"Percentage",{"$f":"IFERROR(IF($C72=\"Percentage\",SUMPRODUCT(D67:D71,AB67:AB71)/SUM(AB67:AB71),SUM(D67:D71)),0)","v":0},{"$f":"IFERROR(IF($C72=\"Percentage\",SUMPRODUCT(E67:E71,AC67:AC71)/SUM(AC67:AC71),SUM(E67:E71)),0)","v":0},0,0,0]
[null,null,"% of Target Change Achieved",1]
[]
[null,{"$f":"B66+1","v":8},"Choose Specialty"]
[null,null,"Outpatient",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C76,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C76)","v":0},null,null,{"$f":"IF($C81=\"Percentage\",AB76*(1-D76*$D$82),AB76-D76*$D$82)","v":0},{"$f":"IF($C81=\"Percentage\",AC76*(1-E76*$D$82),AC76-E76*$D$82)","v":0},0,0,0]
[null,null,"Elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C77,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C77)","v":0},null,null,{"$f":"IF($C82=\"Percentage\",AB77*(1-D77*$D$82),AB77-D77*$D$82)","v":0},0,0,0,0]
[null,null,"Non-elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C78,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C78)","v":0},null,null,0,0,0,0,0]
[null,null,"A&E",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C79,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C79)","v":0},null,null,0,0,0,0,0]
[null,null,"Community",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C80,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C80)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C80)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C80)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C80)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C75,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C80)","v":0},null,null,0,0,0,0,0]
[null,null,"Number of cases",{"$f":"IFERROR(IF($C81=\"Percentage\",SUMPRODUCT(D76:D80,AB76:AB80)/SUM(AB76:AB80),SUM(D76:D80)),0)","v":0},{"$f":"IFERROR(IF($C81=\"Percentage\",SUMPRODUCT(E76:E80,AC76:AC80)/SUM(AC76:AC80),SUM(E76:E80)),0)","v":0},0,0,0]
[null,null,"% of Target Change Achieved",1]
[]
[null,{"$f":"B75+1","v":9},"Choose Specialty"]
[null,null,"Outpatient",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C85,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C85)","v":0},null,null,{"$f":"IF($C90=\"Percentage\",AB85*(1-D85*$D$91),AB85-D85*$D$91)","v":0},{"$f":"IF($C90=\"Percentage\",AC85*(1-E85*$D$91),AC85-E85*$D$91)","v":0},0,0,0]
[null,null,"Elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C86,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C86)","v":0},null,null,{"$f":"IF($C91=\"Percentage\",AB86*(1-D86*$D$91),AB86-D86*$D$91)","v":0},0,0,0,0]
[null,null,"Non-elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C87,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C87)","v":0},null,null,0,0,0,0,0]
[null,null,"A&E",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C88,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C88)","v":0},null,null,0,0,0,0,0]
[null,null,"Community",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C89,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C89)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C89)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C89)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C89)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C84,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C89)","v":0},null,null,0,0,0,0,0]
[null,null,"Number of cases",{"$f":"IFERROR(IF($C90=\"Percentage\",SUMPRODUCT(D85:D89,AB85:AB89)/SUM(AB85:AB89),SUM(D85:D89)),0)","v":0},{"$f":"IFERROR(IF($C90=\"Percentage\",SUMPRODUCT(E85:E89,AC85:AC89)/SUM(AC85:AC89),SUM(E85:E89)),0)","v":0},0,0,0]
[null,null,"% of Target Change Achieved",1]
[]
[null,{"$f":"B84+1","v":10},"Choose Specialty"]
[null,null,"Outpatient",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C94,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C94)","v":0},null,null,{"$f":"IF($C99=\"Percentage\",AB94*(1-D94*$D$99),AB94-D94*$D$99)","v":0},{"$f":"IF($C99=\"Percentage\",AC94*(1-E94*$D$99),AC94-E94*$D$99)","v":0},0,0,0]
[null,null,"Elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C95,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C95)","v":0},null,null,{"$f":"IF($C100=\"Percentage\",AB95*(1-D95*$D$99),AB95-D95*$D$99)","v":0},0,0,0,0]
[null,null,"Non-elective",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C96,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C96)","v":0},null,null,0,0,0,0,0]
[null,null,"A&E",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C97,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C97)","v":0},null,null,0,0,0,0,0]
[null,null,"Community",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C98,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!Q$6:Q$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C98)","v":0},{"$f":"SUMIFS('Summary Calculations'!R$6:R$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C98)","v":0},{"$f":"SUMIFS('Summary Calculations'!S$6:S$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C98)","v":0},{"$f":"SUMIFS('Summary Calculations'!T$6:T$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C98)","v":0},{"$f":"SUMIFS('Summary Calculations'!U$6:U$455,'Summary Calculations'!$E$6:$E$455,'Commissioner plans'!$C93,'Summary Calculations'!$F$6:$F$455,'Commissioner plans'!$C98)","v":0},null,null,0,0,0,0,0]
[null,null,"Number of cases",{"$f":"IFERROR(IF($C99=\"Percentage\",SUMPRODUCT(D94:D98,AB94:AB98)/SUM(AB94:AB98),SUM(D94:D98)),0)","v":0},{"$f":"IFERROR(IF($C99=\"Percentage\",SUMPRODUCT(E94:E98,AC94:AC98)/SUM(AC94:AC98),SUM(E94:E98)),0)","v":0},0,0,0]
[null,null,"% of Target Change Achieved",1]

{"sheet":"Impact of trust strategy","index":11,"n_rows":99,"n_cols":39,"rows_kept":99,"cut":false,"hidden":false,"merged":[[1,0,2,7]]}
["Impact of trust strategic initiatives"]
["Assumptions for the impact of your strategic initiatives can be inputted either on a speciality level or at an aggregate level. Aggregate year on year % change can be inputted in cells D9-H9. To input by specialty, select speciality and whether you wish to input as year on year % change or total expected change in volumes from the drop down lists"]
[]
["Percentage"]
["Number of cases"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact","Baseline with demographic & non-demographic & commissioner plans",null,null,null,null,null,null,"Baseline with demographic & non-demographic & commissioner plans & market share changes"]
[null,null,null,{"$f":"'Demographic Change'!D3","v":"2014/15"},{"$f":"'Demographic Change'!E3","v":"2015/16"},{"$f":"'Demographic Change'!F3","v":"2016/17"},{"$f":"'Demographic Change'!G3","v":"2017/18"},{"$f":"'Demographic Change'!H3","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D8","v":"2014/15"},{"$f":"E8","v":"2015/16"},"2016/17","2017/18","2018/19",null,null,{"$f":"AB8","v":"2014/15"},{"$f":"AC8","v":"2015/16"},"2016/17","2017/18","2018/19"]
[null,"Overall impact of strategic initiatives increase / (decline)",null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,"<<< Optional input: overall change"]
[]
[null,"Demand increase / (decline) by service line"]
[null,1,"Test Spec 2"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C18=\"Percentage\",D18,D18*AB13/SUM(AB13:AB17)),0)","v":0.1},{"$f":"IFERROR(IF($C18=\"Percentage\",E18,E18*AC13/SUM(AC13:AC17)),0)","v":0.11},0.12,0.13,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C13,'Summary Calculations'!$BD$6:$BD$15,0)))","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C13)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C13)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C13)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C13)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C13)","v":0},null,null,{"$f":"IF($C18=\"Percentage\",AB13*(1+D13),AB13+D13)","v":0},{"$f":"IF($C18=\"Percentage\",AC13*(1+E13),AC13+E13)","v":0},{"$f":"IF($C18=\"Percentage\",AD13*(1+F13),AD13+F13)","v":0},{"$f":"IF($C18=\"Percentage\",AE13*(1+G13),AE13+G13)","v":0},{"$f":"IF($C18=\"Percentage\",AF13*(1+H13),AF13+H13)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C18=\"Percentage\",D18,D18*AB14/SUM(AB13:AB17)),0)","v":0.1},{"$f":"IFERROR(IF($C18=\"Percentage\",E18,E18*AC14/SUM(AC13:AC17)),0)","v":0.11},0.12,0.13,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C14,'Summary Calculations'!$BD$6:$BD$15,0)))","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C14)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C14)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C14)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C14)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C14)","v":0},null,null,{"$f":"IF($C18=\"Percentage\",AB14*(1+D14),AB14+D14)","v":0},{"$f":"IF($C18=\"Percentage\",AC14*(1+E14),AC14+E14)","v":0},{"$f":"IF($C18=\"Percentage\",AD14*(1+F14),AD14+F14)","v":0},{"$f":"IF($C18=\"Percentage\",AE14*(1+G14),AE14+G14)","v":0},{"$f":"IF($C18=\"Percentage\",AF14*(1+H14),AF14+H14)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C18=\"Percentage\",D18,D18*AB15/SUM(AB13:AB17)),0)","v":0.1},{"$f":"IFERROR(IF($C18=\"Percentage\",E18,E18*AC15/SUM(AC13:AC17)),0)","v":0.11},0.12,0.13,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C15,'Summary Calculations'!$BD$6:$BD$15,0)))","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C15)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C15)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C15)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C15)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C15)","v":0},null,null,{"$f":"IF($C18=\"Percentage\",AB15*(1+D15),AB15+D15)","v":0},{"$f":"IF($C18=\"Percentage\",AC15*(1+E15),AC15+E15)","v":0},{"$f":"IF($C18=\"Percentage\",AD15*(1+F15),AD15+F15)","v":0},{"$f":"IF($C18=\"Percentage\",AE15*(1+G15),AE15+G15)","v":0},{"$f":"IF($C18=\"Percentage\",AF15*(1+H15),AF15+H15)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C18=\"Percentage\",D18,D18*AB16/SUM(AB13:AB17)),0)","v":0.1},{"$f":"IFERROR(IF($C18=\"Percentage\",E18,E18*AC16/SUM(AC13:AC17)),0)","v":0.11},0.12,0.13,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C16,'Summary Calculations'!$BD$6:$BD$15,0)))","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C16)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C16)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C16)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C16)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C16)","v":0},null,null,{"$f":"IF($C18=\"Percentage\",AB16*(1+D16),AB16+D16)","v":0},{"$f":"IF($C18=\"Percentage\",AC16*(1+E16),AC16+E16)","v":0},{"$f":"IF($C18=\"Percentage\",AD16*(1+F16),AD16+F16)","v":0},{"$f":"IF($C18=\"Percentage\",AE16*(1+G16),AE16+G16)","v":0},{"$f":"IF($C18=\"Percentage\",AF16*(1+H16),AF16+H16)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C18=\"Percentage\",D18,D18*AB17/SUM(AB13:AB17)),0)","v":0.1},{"$f":"IFERROR(IF($C18=\"Percentage\",E18,E18*AC17/SUM(AC13:AC17)),0)","v":0.11},0.12,0.13,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C12,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C17,'Summary Calculations'!$BD$6:$BD$15,0)))","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C17)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C17)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C17)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C17)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C12,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C17)","v":0},null,null,{"$f":"IF($C18=\"Percentage\",AB17*(1+D17),AB17+D17)","v":0},{"$f":"IF($C18=\"Percentage\",AC17*(1+E17),AC17+E17)","v":0},{"$f":"IF($C18=\"Percentage\",AD17*(1+F17),AD17+F17)","v":0},{"$f":"IF($C18=\"Percentage\",AE17*(1+G17),AE17+G17)","v":0},{"$f":"IF($C18=\"Percentage\",AF17*(1+H17),AF17+H17)","v":0}]
[null,null,"Percentage",0.1,0.11,0.12,0.13,0.14000000000000001]
[]
[]
[null,{"$f":"B12+1","v":2},"Test Spec 4"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C27=\"Percentage\",D27,D27*AB22/SUM(AB22:AB26)),0)","v":33.74002161328491},{"$f":"IFERROR(IF($C27=\"Percentage\",E27,E27*AC22/SUM(AC22:AC26)),0)","v":7.632654991389904},{"$f":"IFERROR(IF($C27=\"Percentage\",F27,F27*AD22/SUM(AD22:AD26)),0)","v":9.4785584921868029},{"$f":"IFERROR(IF($C27=\"Percentage\",G27,G27*AE22/SUM(AE22:AE26)),0)","v":9.8213091279056499},{"$f":"IFERROR(IF($C27=\"Percentage\",H27,H27*AF22/SUM(AF22:AF26)),0)","v":10.336176667569315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C22,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C22)","v":2711.9249076470337},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C22)","v":2712.7235652940662},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C22)","v":3137.5752848348639},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C22)","v":3139.0731278989765},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C22)","v":3140.5617286604693},null,null,{"$f":"IF($C27=\"Percentage\",AB22*(1+D22),AB22+D22)","v":2745.6649292603188},{"$f":"IF($C27=\"Percentage\",AC22*(1+E22),AC22+E22)","v":2720.3562202854559},{"$f":"IF($C27=\"Percentage\",AD22*(1+F22),AD22+F22)","v":3147.0538433270508},{"$f":"IF($C27=\"Percentage\",AE22*(1+G22),AE22+G22)","v":3148.8944370268823},{"$f":"IF($C27=\"Percentage\",AF22*(1+H22),AF22+H22)","v":3150.8979053280386}]
[null,null,"Elective",{"$f":"IFERROR(IF($C27=\"Percentage\",D27,D27*AB23/SUM(AB22:AB26)),0)","v":37.778140130565674},{"$f":"IFERROR(IF($C27=\"Percentage\",E27,E27*AC23/SUM(AC22:AC26)),0)","v":9.5815747382155934},{"$f":"IFERROR(IF($C27=\"Percentage\",F27,F27*AD23/SUM(AD22:AD26)),0)","v":10.293616442801016},{"$f":"IFERROR(IF($C27=\"Percentage\",G27,G27*AE23/SUM(AE22:AE26)),0)","v":10.667036380813338},{"$f":"IFERROR(IF($C27=\"Percentage\",H27,H27*AF23/SUM(AF22:AF26)),0)","v":11.227510595657179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C23,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DB"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C23)","v":3036.4971415525533},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C23)","v":3405.3895550505681},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C23)","v":3407.3742931612151},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C23)","v":3409.3832931284937},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C23)","v":3411.3861652040487},null,null,{"$f":"IF($C27=\"Percentage\",AB23*(1+D23),AB23+D23)","v":3074.2752816831189},{"$f":"IF($C27=\"Percentage\",AC23*(1+E23),AC23+E23)","v":3414.9711297887839},{"$f":"IF($C27=\"Percentage\",AD23*(1+F23),AD23+F23)","v":3417.6679096040161},{"$f":"IF($C27=\"Percentage\",AE23*(1+G23),AE23+G23)","v":3420.0503295093072},{"$f":"IF($C27=\"Percentage\",AF23*(1+H23),AF23+H23)","v":3422.613675799706}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C27=\"Percentage\",D27,D27*AB24/SUM(AB22:AB26)),0)","v":39.651459103007376},{"$f":"IFERROR(IF($C27=\"Percentage\",E27,E27*AC24/SUM(AC22:AC26)),0)","v":10.591836252152525},{"$f":"IFERROR(IF($C27=\"Percentage\",F27,F27*AD24/SUM(AD22:AD26)),0)","v":11.3803603769533},{"$f":"IFERROR(IF($C27=\"Percentage\",G27,G27*AE24/SUM(AE22:AE26)),0)","v":11.794672718023589},{"$f":"IFERROR(IF($C27=\"Percentage\",H27,H27*AF24/SUM(AF22:AF26)),0)","v":12.415955833107672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C24,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DC"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C24)","v":3187.0690777404088},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C24)","v":3764.4468187494895},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C24)","v":3767.1063042630162},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C24)","v":3769.7968467678506},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C24)","v":3772.4854139288227},null,null,{"$f":"IF($C27=\"Percentage\",AB24*(1+D24),AB24+D24)","v":3226.7205368434161},{"$f":"IF($C27=\"Percentage\",AC24*(1+E24),AC24+E24)","v":3775.0386550016419},{"$f":"IF($C27=\"Percentage\",AD24*(1+F24),AD24+F24)","v":3778.4866646399696},{"$f":"IF($C27=\"Percentage\",AE24*(1+G24),AE24+G24)","v":3781.5915194858744},{"$f":"IF($C27=\"Percentage\",AF24*(1+H24),AF24+H24)","v":3784.9013697619303}]
[null,null,"A&E",{"$f":"IFERROR(IF($C27=\"Percentage\",D27,D27*AB25/SUM(AB22:AB26)),0)","v":43.184441540192708},{"$f":"IFERROR(IF($C27=\"Percentage\",E27,E27*AC25/SUM(AC22:AC26)),0)","v":10.844401630636757},{"$f":"IFERROR(IF($C27=\"Percentage\",F27,F27*AD25/SUM(AD22:AD26)),0)","v":11.652046360491372},{"$f":"IFERROR(IF($C27=\"Percentage\",G27,G27*AE25/SUM(AE22:AE26)),0)","v":12.076581802326151},{"$f":"IFERROR(IF($C27=\"Percentage\",H27,H27*AF25/SUM(AF22:AF26)),0)","v":12.713067142470292},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C25,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DD"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C25)","v":3471.0399411707367},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C25)","v":3854.2111346742199},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C25)","v":3857.0393070384662},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C25)","v":3859.9002351776899},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C25)","v":3862.7602261100155},null,null,{"$f":"IF($C27=\"Percentage\",AB25*(1+D25),AB25+D25)","v":3514.2243827109296},{"$f":"IF($C27=\"Percentage\",AC25*(1+E25),AC25+E25)","v":3865.0555363048566},{"$f":"IF($C27=\"Percentage\",AD25*(1+F25),AD25+F25)","v":3868.6913533989577},{"$f":"IF($C27=\"Percentage\",AE25*(1+G25),AE25+G25)","v":3871.9768169800159},{"$f":"IF($C27=\"Percentage\",AF25*(1+H25),AF25+H25)","v":3875.4732932524857}]
[null,null,"Community",{"$f":"IFERROR(IF($C27=\"Percentage\",D27,D27*AB26/SUM(AB22:AB26)),0)","v":45.645937612949332},{"$f":"IFERROR(IF($C27=\"Percentage\",E27,E27*AC26/SUM(AC22:AC26)),0)","v":11.349532387605221},{"$f":"IFERROR(IF($C27=\"Percentage\",F27,F27*AD26/SUM(AD22:AD26)),0)","v":12.195418327567515},{"$f":"IFERROR(IF($C27=\"Percentage\",G27,G27*AE26/SUM(AE22:AE26)),0)","v":12.640399970931275},{"$f":"IFERROR(IF($C27=\"Percentage\",H27,H27*AF26/SUM(AF22:AF26)),0)","v":13.307289761195538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH(C21,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C26,'Summary Calculations'!$BD$6:$BD$15,0)))","v":"DE"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C26)","v":3668.8878437682747},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C26)","v":4033.7397665236799},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C26)","v":4036.905312589367},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C26)","v":4040.1070119973674},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C21,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C26)","v":4043.3098504724026},null,null,{"$f":"IF($C27=\"Percentage\",AB26*(1+D26),AB26+D26)","v":3714.5337813812239},{"$f":"IF($C27=\"Percentage\",AC26*(1+E26),AC26+E26)","v":4045.0892989112849},{"$f":"IF($C27=\"Percentage\",AD26*(1+F26),AD26+F26)","v":4049.1007309169345},{"$f":"IF($C27=\"Percentage\",AE26*(1+G26),AE26+G26)","v":4052.7474119682988},{"$f":"IF($C27=\"Percentage\",AF26*(1+H26),AF26+H26)","v":4056.6171402335981}]
[null,null,"Number of cases",200,50,55,57,60]
[]
[]
[null,{"$f":"B21+1","v":3},"Test Spec 3"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C36=\"Percentage\",D36,D36*AB31/SUM(AB31:AB35)),0)","v":0},{"$f":"IFERROR(IF($C36=\"Percentage\",E36,E36*AC31/SUM(AC31:AC35)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C31,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C31)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C31)","v":0},null,null,{"$f":"IF($C36=\"Percentage\",AB31*(1+D31),AB31+D31)","v":0},{"$f":"IF($C36=\"Percentage\",AC31*(1+E31),AC31+E31)","v":0},{"$f":"IF($C36=\"Percentage\",AD31*(1+F31),AD31+F31)","v":0},{"$f":"IF($C36=\"Percentage\",AE31*(1+G31),AE31+G31)","v":0},{"$f":"IF($C36=\"Percentage\",AF31*(1+H31),AF31+H31)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C36=\"Percentage\",D36,D36*AB32/SUM(AB31:AB35)),0)","v":0},{"$f":"IFERROR(IF($C36=\"Percentage\",E36,E36*AC32/SUM(AC31:AC35)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C32,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C32)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C32)","v":0},null,null,{"$f":"IF($C36=\"Percentage\",AB32*(1+D32),AB32+D32)","v":0},{"$f":"IF($C36=\"Percentage\",AC32*(1+E32),AC32+E32)","v":0},{"$f":"IF($C36=\"Percentage\",AD32*(1+F32),AD32+F32)","v":0},{"$f":"IF($C36=\"Percentage\",AE32*(1+G32),AE32+G32)","v":0},{"$f":"IF($C36=\"Percentage\",AF32*(1+H32),AF32+H32)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C36=\"Percentage\",D36,D36*AB33/SUM(AB31:AB35)),0)","v":0},{"$f":"IFERROR(IF($C36=\"Percentage\",E36,E36*AC33/SUM(AC31:AC35)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C33,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C33)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C33)","v":0},null,null,{"$f":"IF($C36=\"Percentage\",AB33*(1+D33),AB33+D33)","v":0},{"$f":"IF($C36=\"Percentage\",AC33*(1+E33),AC33+E33)","v":0},{"$f":"IF($C36=\"Percentage\",AD33*(1+F33),AD33+F33)","v":0},{"$f":"IF($C36=\"Percentage\",AE33*(1+G33),AE33+G33)","v":0},{"$f":"IF($C36=\"Percentage\",AF33*(1+H33),AF33+H33)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C36=\"Percentage\",D36,D36*AB34/SUM(AB31:AB35)),0)","v":0},{"$f":"IFERROR(IF($C36=\"Percentage\",E36,E36*AC34/SUM(AC31:AC35)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C34,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C34)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C34)","v":0},null,null,{"$f":"IF($C36=\"Percentage\",AB34*(1+D34),AB34+D34)","v":0},{"$f":"IF($C36=\"Percentage\",AC34*(1+E34),AC34+E34)","v":0},{"$f":"IF($C36=\"Percentage\",AD34*(1+F34),AD34+F34)","v":0},{"$f":"IF($C36=\"Percentage\",AE34*(1+G34),AE34+G34)","v":0},{"$f":"IF($C36=\"Percentage\",AF34*(1+H34),AF34+H34)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C36=\"Percentage\",D36,D36*AB35/SUM(AB31:AB35)),0)","v":0},{"$f":"IFERROR(IF($C36=\"Percentage\",E36,E36*AC35/SUM(AC31:AC35)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$30,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C35,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C35)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C35)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C35)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C35)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C30,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C35)","v":0},null,null,{"$f":"IF($C36=\"Percentage\",AB35*(1+D35),AB35+D35)","v":0},{"$f":"IF($C36=\"Percentage\",AC35*(1+E35),AC35+E35)","v":0},{"$f":"IF($C36=\"Percentage\",AD35*(1+F35),AD35+F35)","v":0},{"$f":"IF($C36=\"Percentage\",AE35*(1+G35),AE35+G35)","v":0},{"$f":"IF($C36=\"Percentage\",AF35*(1+H35),AF35+H35)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B30+1","v":4},"Choose Specialty"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C45=\"Percentage\",D45,D45*AB40/SUM(AB40:AB44)),0)","v":0},{"$f":"IFERROR(IF($C45=\"Percentage\",E45,E45*AC40/SUM(AC40:AC44)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C40,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C40)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C40)","v":0},null,null,{"$f":"IF($C45=\"Percentage\",AB40*(1+D40),AB40+D40)","v":0},{"$f":"IF($C45=\"Percentage\",AC40*(1+E40),AC40+E40)","v":0},{"$f":"IF($C45=\"Percentage\",AD40*(1+F40),AD40+F40)","v":0},{"$f":"IF($C45=\"Percentage\",AE40*(1+G40),AE40+G40)","v":0},{"$f":"IF($C45=\"Percentage\",AF40*(1+H40),AF40+H40)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C45=\"Percentage\",D45,D45*AB41/SUM(AB40:AB44)),0)","v":0},{"$f":"IFERROR(IF($C45=\"Percentage\",E45,E45*AC41/SUM(AC40:AC44)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C41,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C41)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C41)","v":0},null,null,{"$f":"IF($C45=\"Percentage\",AB41*(1+D41),AB41+D41)","v":0},{"$f":"IF($C45=\"Percentage\",AC41*(1+E41),AC41+E41)","v":0},{"$f":"IF($C45=\"Percentage\",AD41*(1+F41),AD41+F41)","v":0},{"$f":"IF($C45=\"Percentage\",AE41*(1+G41),AE41+G41)","v":0},{"$f":"IF($C45=\"Percentage\",AF41*(1+H41),AF41+H41)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C45=\"Percentage\",D45,D45*AB42/SUM(AB40:AB44)),0)","v":0},{"$f":"IFERROR(IF($C45=\"Percentage\",E45,E45*AC42/SUM(AC40:AC44)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C42,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C42)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C42)","v":0},null,null,{"$f":"IF($C45=\"Percentage\",AB42*(1+D42),AB42+D42)","v":0},{"$f":"IF($C45=\"Percentage\",AC42*(1+E42),AC42+E42)","v":0},{"$f":"IF($C45=\"Percentage\",AD42*(1+F42),AD42+F42)","v":0},{"$f":"IF($C45=\"Percentage\",AE42*(1+G42),AE42+G42)","v":0},{"$f":"IF($C45=\"Percentage\",AF42*(1+H42),AF42+H42)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C45=\"Percentage\",D45,D45*AB43/SUM(AB40:AB44)),0)","v":0},{"$f":"IFERROR(IF($C45=\"Percentage\",E45,E45*AC43/SUM(AC40:AC44)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C43,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C43)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C43)","v":0},null,null,{"$f":"IF($C45=\"Percentage\",AB43*(1+D43),AB43+D43)","v":0},{"$f":"IF($C45=\"Percentage\",AC43*(1+E43),AC43+E43)","v":0},{"$f":"IF($C45=\"Percentage\",AD43*(1+F43),AD43+F43)","v":0},{"$f":"IF($C45=\"Percentage\",AE43*(1+G43),AE43+G43)","v":0},{"$f":"IF($C45=\"Percentage\",AF43*(1+H43),AF43+H43)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C45=\"Percentage\",D45,D45*AB44/SUM(AB40:AB44)),0)","v":0},{"$f":"IFERROR(IF($C45=\"Percentage\",E45,E45*AC44/SUM(AC40:AC44)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$39,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C44,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C44)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C44)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C44)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C44)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C39,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C44)","v":0},null,null,{"$f":"IF($C45=\"Percentage\",AB44*(1+D44),AB44+D44)","v":0},{"$f":"IF($C45=\"Percentage\",AC44*(1+E44),AC44+E44)","v":0},{"$f":"IF($C45=\"Percentage\",AD44*(1+F44),AD44+F44)","v":0},{"$f":"IF($C45=\"Percentage\",AE44*(1+G44),AE44+G44)","v":0},{"$f":"IF($C45=\"Percentage\",AF44*(1+H44),AF44+H44)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B39+1","v":5},"Choose Specialty"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C54=\"Percentage\",D54,D54*AB49/SUM(AB49:AB53)),0)","v":0},{"$f":"IFERROR(IF($C54=\"Percentage\",E54,E54*AC49/SUM(AC49:AC53)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C49,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C49)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C49)","v":0},null,null,{"$f":"IF($C54=\"Percentage\",AB49*(1+D49),AB49+D49)","v":0},{"$f":"IF($C54=\"Percentage\",AC49*(1+E49),AC49+E49)","v":0},{"$f":"IF($C54=\"Percentage\",AD49*(1+F49),AD49+F49)","v":0},{"$f":"IF($C54=\"Percentage\",AE49*(1+G49),AE49+G49)","v":0},{"$f":"IF($C54=\"Percentage\",AF49*(1+H49),AF49+H49)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C54=\"Percentage\",D54,D54*AB50/SUM(AB49:AB53)),0)","v":0},{"$f":"IFERROR(IF($C54=\"Percentage\",E54,E54*AC50/SUM(AC49:AC53)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C50,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C50)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C50)","v":0},null,null,{"$f":"IF($C54=\"Percentage\",AB50*(1+D50),AB50+D50)","v":0},{"$f":"IF($C54=\"Percentage\",AC50*(1+E50),AC50+E50)","v":0},{"$f":"IF($C54=\"Percentage\",AD50*(1+F50),AD50+F50)","v":0},{"$f":"IF($C54=\"Percentage\",AE50*(1+G50),AE50+G50)","v":0},{"$f":"IF($C54=\"Percentage\",AF50*(1+H50),AF50+H50)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C54=\"Percentage\",D54,D54*AB51/SUM(AB49:AB53)),0)","v":0},{"$f":"IFERROR(IF($C54=\"Percentage\",E54,E54*AC51/SUM(AC49:AC53)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C51,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C51)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C51)","v":0},null,null,{"$f":"IF($C54=\"Percentage\",AB51*(1+D51),AB51+D51)","v":0},{"$f":"IF($C54=\"Percentage\",AC51*(1+E51),AC51+E51)","v":0},{"$f":"IF($C54=\"Percentage\",AD51*(1+F51),AD51+F51)","v":0},{"$f":"IF($C54=\"Percentage\",AE51*(1+G51),AE51+G51)","v":0},{"$f":"IF($C54=\"Percentage\",AF51*(1+H51),AF51+H51)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C54=\"Percentage\",D54,D54*AB52/SUM(AB49:AB53)),0)","v":0},{"$f":"IFERROR(IF($C54=\"Percentage\",E54,E54*AC52/SUM(AC49:AC53)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C52,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C52)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C52)","v":0},null,null,{"$f":"IF($C54=\"Percentage\",AB52*(1+D52),AB52+D52)","v":0},{"$f":"IF($C54=\"Percentage\",AC52*(1+E52),AC52+E52)","v":0},{"$f":"IF($C54=\"Percentage\",AD52*(1+F52),AD52+F52)","v":0},{"$f":"IF($C54=\"Percentage\",AE52*(1+G52),AE52+G52)","v":0},{"$f":"IF($C54=\"Percentage\",AF52*(1+H52),AF52+H52)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C54=\"Percentage\",D54,D54*AB53/SUM(AB49:AB53)),0)","v":0},{"$f":"IFERROR(IF($C54=\"Percentage\",E54,E54*AC53/SUM(AC49:AC53)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$48,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C53,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C53)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C53)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C53)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C53)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C48,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C53)","v":0},null,null,{"$f":"IF($C54=\"Percentage\",AB53*(1+D53),AB53+D53)","v":0},{"$f":"IF($C54=\"Percentage\",AC53*(1+E53),AC53+E53)","v":0},{"$f":"IF($C54=\"Percentage\",AD53*(1+F53),AD53+F53)","v":0},{"$f":"IF($C54=\"Percentage\",AE53*(1+G53),AE53+G53)","v":0},{"$f":"IF($C54=\"Percentage\",AF53*(1+H53),AF53+H53)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B48+1","v":6},"Choose Specialty"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C63=\"Percentage\",D63,D63*AB58/SUM(AB58:AB62)),0)","v":0},{"$f":"IFERROR(IF($C63=\"Percentage\",E63,E63*AC58/SUM(AC58:AC62)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C58,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C58)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C58)","v":0},null,null,{"$f":"IF($C63=\"Percentage\",AB58*(1+D58),AB58+D58)","v":0},{"$f":"IF($C63=\"Percentage\",AC58*(1+E58),AC58+E58)","v":0},{"$f":"IF($C63=\"Percentage\",AD58*(1+F58),AD58+F58)","v":0},{"$f":"IF($C63=\"Percentage\",AE58*(1+G58),AE58+G58)","v":0},{"$f":"IF($C63=\"Percentage\",AF58*(1+H58),AF58+H58)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C63=\"Percentage\",D63,D63*AB59/SUM(AB58:AB62)),0)","v":0},{"$f":"IFERROR(IF($C63=\"Percentage\",E63,E63*AC59/SUM(AC58:AC62)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C59,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C59)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C59)","v":0},null,null,{"$f":"IF($C63=\"Percentage\",AB59*(1+D59),AB59+D59)","v":0},{"$f":"IF($C63=\"Percentage\",AC59*(1+E59),AC59+E59)","v":0},{"$f":"IF($C63=\"Percentage\",AD59*(1+F59),AD59+F59)","v":0},{"$f":"IF($C63=\"Percentage\",AE59*(1+G59),AE59+G59)","v":0},{"$f":"IF($C63=\"Percentage\",AF59*(1+H59),AF59+H59)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C63=\"Percentage\",D63,D63*AB60/SUM(AB58:AB62)),0)","v":0},{"$f":"IFERROR(IF($C63=\"Percentage\",E63,E63*AC60/SUM(AC58:AC62)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C60,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C60)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C60)","v":0},null,null,{"$f":"IF($C63=\"Percentage\",AB60*(1+D60),AB60+D60)","v":0},{"$f":"IF($C63=\"Percentage\",AC60*(1+E60),AC60+E60)","v":0},{"$f":"IF($C63=\"Percentage\",AD60*(1+F60),AD60+F60)","v":0},{"$f":"IF($C63=\"Percentage\",AE60*(1+G60),AE60+G60)","v":0},{"$f":"IF($C63=\"Percentage\",AF60*(1+H60),AF60+H60)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C63=\"Percentage\",D63,D63*AB61/SUM(AB58:AB62)),0)","v":0},{"$f":"IFERROR(IF($C63=\"Percentage\",E63,E63*AC61/SUM(AC58:AC62)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C61,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C61)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C61)","v":0},null,null,{"$f":"IF($C63=\"Percentage\",AB61*(1+D61),AB61+D61)","v":0},{"$f":"IF($C63=\"Percentage\",AC61*(1+E61),AC61+E61)","v":0},{"$f":"IF($C63=\"Percentage\",AD61*(1+F61),AD61+F61)","v":0},{"$f":"IF($C63=\"Percentage\",AE61*(1+G61),AE61+G61)","v":0},{"$f":"IF($C63=\"Percentage\",AF61*(1+H61),AF61+H61)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C63=\"Percentage\",D63,D63*AB62/SUM(AB58:AB62)),0)","v":0},{"$f":"IFERROR(IF($C63=\"Percentage\",E63,E63*AC62/SUM(AC58:AC62)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$57,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C62,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C62)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C62)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C62)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C62)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C57,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C62)","v":0},null,null,{"$f":"IF($C63=\"Percentage\",AB62*(1+D62),AB62+D62)","v":0},{"$f":"IF($C63=\"Percentage\",AC62*(1+E62),AC62+E62)","v":0},{"$f":"IF($C63=\"Percentage\",AD62*(1+F62),AD62+F62)","v":0},{"$f":"IF($C63=\"Percentage\",AE62*(1+G62),AE62+G62)","v":0},{"$f":"IF($C63=\"Percentage\",AF62*(1+H62),AF62+H62)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B57+1","v":7},"Choose Specialty"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C72=\"Percentage\",D72,D72*AB67/SUM(AB67:AB71)),0)","v":0},{"$f":"IFERROR(IF($C72=\"Percentage\",E72,E72*AC67/SUM(AC67:AC71)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C67,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C67)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C67)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C67)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C67)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C67)","v":0},null,null,{"$f":"IF($C72=\"Percentage\",AB67*(1+D67),AB67+D67)","v":0},{"$f":"IF($C72=\"Percentage\",AC67*(1+E67),AC67+E67)","v":0},{"$f":"IF($C72=\"Percentage\",AD67*(1+F67),AD67+F67)","v":0},{"$f":"IF($C72=\"Percentage\",AE67*(1+G67),AE67+G67)","v":0},{"$f":"IF($C72=\"Percentage\",AF67*(1+H67),AF67+H67)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C72=\"Percentage\",D72,D72*AB68/SUM(AB67:AB71)),0)","v":0},{"$f":"IFERROR(IF($C72=\"Percentage\",E72,E72*AC68/SUM(AC67:AC71)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C68,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C68)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C68)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C68)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C68)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C68)","v":0},null,null,{"$f":"IF($C72=\"Percentage\",AB68*(1+D68),AB68+D68)","v":0},{"$f":"IF($C72=\"Percentage\",AC68*(1+E68),AC68+E68)","v":0},{"$f":"IF($C72=\"Percentage\",AD68*(1+F68),AD68+F68)","v":0},{"$f":"IF($C72=\"Percentage\",AE68*(1+G68),AE68+G68)","v":0},{"$f":"IF($C72=\"Percentage\",AF68*(1+H68),AF68+H68)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C72=\"Percentage\",D72,D72*AB69/SUM(AB67:AB71)),0)","v":0},{"$f":"IFERROR(IF($C72=\"Percentage\",E72,E72*AC69/SUM(AC67:AC71)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C69,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C69)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C69)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C69)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C69)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C69)","v":0},null,null,{"$f":"IF($C72=\"Percentage\",AB69*(1+D69),AB69+D69)","v":0},{"$f":"IF($C72=\"Percentage\",AC69*(1+E69),AC69+E69)","v":0},{"$f":"IF($C72=\"Percentage\",AD69*(1+F69),AD69+F69)","v":0},{"$f":"IF($C72=\"Percentage\",AE69*(1+G69),AE69+G69)","v":0},{"$f":"IF($C72=\"Percentage\",AF69*(1+H69),AF69+H69)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C72=\"Percentage\",D72,D72*AB70/SUM(AB67:AB71)),0)","v":0},{"$f":"IFERROR(IF($C72=\"Percentage\",E72,E72*AC70/SUM(AC67:AC71)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C70,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C70)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C70)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C70)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C70)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C70)","v":0},null,null,{"$f":"IF($C72=\"Percentage\",AB70*(1+D70),AB70+D70)","v":0},{"$f":"IF($C72=\"Percentage\",AC70*(1+E70),AC70+E70)","v":0},{"$f":"IF($C72=\"Percentage\",AD70*(1+F70),AD70+F70)","v":0},{"$f":"IF($C72=\"Percentage\",AE70*(1+G70),AE70+G70)","v":0},{"$f":"IF($C72=\"Percentage\",AF70*(1+H70),AF70+H70)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C72=\"Percentage\",D72,D72*AB71/SUM(AB67:AB71)),0)","v":0},{"$f":"IFERROR(IF($C72=\"Percentage\",E72,E72*AC71/SUM(AC67:AC71)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$66,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C71,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C71)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C71)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C71)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C71)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C66,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C71)","v":0},null,null,{"$f":"IF($C72=\"Percentage\",AB71*(1+D71),AB71+D71)","v":0},{"$f":"IF($C72=\"Percentage\",AC71*(1+E71),AC71+E71)","v":0},{"$f":"IF($C72=\"Percentage\",AD71*(1+F71),AD71+F71)","v":0},{"$f":"IF($C72=\"Percentage\",AE71*(1+G71),AE71+G71)","v":0},{"$f":"IF($C72=\"Percentage\",AF71*(1+H71),AF71+H71)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B66+1","v":8},"Choose Specialty"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C81=\"Percentage\",D81,D81*AB76/SUM(AB76:AB80)),0)","v":0},{"$f":"IFERROR(IF($C81=\"Percentage\",E81,E81*AC76/SUM(AC76:AC80)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C76,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C76)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C76)","v":0},null,null,{"$f":"IF($C81=\"Percentage\",AB76*(1+D76),AB76+D76)","v":0},{"$f":"IF($C81=\"Percentage\",AC76*(1+E76),AC76+E76)","v":0},{"$f":"IF($C81=\"Percentage\",AD76*(1+F76),AD76+F76)","v":0},{"$f":"IF($C81=\"Percentage\",AE76*(1+G76),AE76+G76)","v":0},{"$f":"IF($C81=\"Percentage\",AF76*(1+H76),AF76+H76)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C81=\"Percentage\",D81,D81*AB77/SUM(AB76:AB80)),0)","v":0},{"$f":"IFERROR(IF($C81=\"Percentage\",E81,E81*AC77/SUM(AC76:AC80)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C77,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C77)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C77)","v":0},null,null,{"$f":"IF($C81=\"Percentage\",AB77*(1+D77),AB77+D77)","v":0},{"$f":"IF($C81=\"Percentage\",AC77*(1+E77),AC77+E77)","v":0},{"$f":"IF($C81=\"Percentage\",AD77*(1+F77),AD77+F77)","v":0},{"$f":"IF($C81=\"Percentage\",AE77*(1+G77),AE77+G77)","v":0},{"$f":"IF($C81=\"Percentage\",AF77*(1+H77),AF77+H77)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C81=\"Percentage\",D81,D81*AB78/SUM(AB76:AB80)),0)","v":0},{"$f":"IFERROR(IF($C81=\"Percentage\",E81,E81*AC78/SUM(AC76:AC80)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C78,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C78)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C78)","v":0},null,null,{"$f":"IF($C81=\"Percentage\",AB78*(1+D78),AB78+D78)","v":0},{"$f":"IF($C81=\"Percentage\",AC78*(1+E78),AC78+E78)","v":0},{"$f":"IF($C81=\"Percentage\",AD78*(1+F78),AD78+F78)","v":0},{"$f":"IF($C81=\"Percentage\",AE78*(1+G78),AE78+G78)","v":0},{"$f":"IF($C81=\"Percentage\",AF78*(1+H78),AF78+H78)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C81=\"Percentage\",D81,D81*AB79/SUM(AB76:AB80)),0)","v":0},{"$f":"IFERROR(IF($C81=\"Percentage\",E81,E81*AC79/SUM(AC76:AC80)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C79,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C79)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C79)","v":0},null,null,{"$f":"IF($C81=\"Percentage\",AB79*(1+D79),AB79+D79)","v":0},{"$f":"IF($C81=\"Percentage\",AC79*(1+E79),AC79+E79)","v":0},{"$f":"IF($C81=\"Percentage\",AD79*(1+F79),AD79+F79)","v":0},{"$f":"IF($C81=\"Percentage\",AE79*(1+G79),AE79+G79)","v":0},{"$f":"IF($C81=\"Percentage\",AF79*(1+H79),AF79+H79)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C81=\"Percentage\",D81,D81*AB80/SUM(AB76:AB80)),0)","v":0},{"$f":"IFERROR(IF($C81=\"Percentage\",E81,E81*AC80/SUM(AC76:AC80)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$75,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C80,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C80)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C80)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C80)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C80)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C75,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C80)","v":0},null,null,{"$f":"IF($C81=\"Percentage\",AB80*(1+D80),AB80+D80)","v":0},{"$f":"IF($C81=\"Percentage\",AC80*(1+E80),AC80+E80)","v":0},{"$f":"IF($C81=\"Percentage\",AD80*(1+F80),AD80+F80)","v":0},{"$f":"IF($C81=\"Percentage\",AE80*(1+G80),AE80+G80)","v":0},{"$f":"IF($C81=\"Percentage\",AF80*(1+H80),AF80+H80)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B75+1","v":9},"Choose Specialty"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C90=\"Percentage\",D90,D90*AB85/SUM(AB85:AB89)),0)","v":0},{"$f":"IFERROR(IF($C90=\"Percentage\",E90,E90*AC85/SUM(AC85:AC89)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C85,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C85)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C85)","v":0},null,null,{"$f":"IF($C90=\"Percentage\",AB85*(1+D85),AB85+D85)","v":0},{"$f":"IF($C90=\"Percentage\",AC85*(1+E85),AC85+E85)","v":0},{"$f":"IF($C90=\"Percentage\",AD85*(1+F85),AD85+F85)","v":0},{"$f":"IF($C90=\"Percentage\",AE85*(1+G85),AE85+G85)","v":0},{"$f":"IF($C90=\"Percentage\",AF85*(1+H85),AF85+H85)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C90=\"Percentage\",D90,D90*AB86/SUM(AB85:AB89)),0)","v":0},{"$f":"IFERROR(IF($C90=\"Percentage\",E90,E90*AC86/SUM(AC85:AC89)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C86,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C86)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C86)","v":0},null,null,{"$f":"IF($C90=\"Percentage\",AB86*(1+D86),AB86+D86)","v":0},{"$f":"IF($C90=\"Percentage\",AC86*(1+E86),AC86+E86)","v":0},{"$f":"IF($C90=\"Percentage\",AD86*(1+F86),AD86+F86)","v":0},{"$f":"IF($C90=\"Percentage\",AE86*(1+G86),AE86+G86)","v":0},{"$f":"IF($C90=\"Percentage\",AF86*(1+H86),AF86+H86)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C90=\"Percentage\",D90,D90*AB87/SUM(AB85:AB89)),0)","v":0},{"$f":"IFERROR(IF($C90=\"Percentage\",E90,E90*AC87/SUM(AC85:AC89)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C87,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C87)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C87)","v":0},null,null,{"$f":"IF($C90=\"Percentage\",AB87*(1+D87),AB87+D87)","v":0},{"$f":"IF($C90=\"Percentage\",AC87*(1+E87),AC87+E87)","v":0},{"$f":"IF($C90=\"Percentage\",AD87*(1+F87),AD87+F87)","v":0},{"$f":"IF($C90=\"Percentage\",AE87*(1+G87),AE87+G87)","v":0},{"$f":"IF($C90=\"Percentage\",AF87*(1+H87),AF87+H87)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C90=\"Percentage\",D90,D90*AB88/SUM(AB85:AB89)),0)","v":0},{"$f":"IFERROR(IF($C90=\"Percentage\",E90,E90*AC88/SUM(AC85:AC89)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C88,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C88)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C88)","v":0},null,null,{"$f":"IF($C90=\"Percentage\",AB88*(1+D88),AB88+D88)","v":0},{"$f":"IF($C90=\"Percentage\",AC88*(1+E88),AC88+E88)","v":0},{"$f":"IF($C90=\"Percentage\",AD88*(1+F88),AD88+F88)","v":0},{"$f":"IF($C90=\"Percentage\",AE88*(1+G88),AE88+G88)","v":0},{"$f":"IF($C90=\"Percentage\",AF88*(1+H88),AF88+H88)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C90=\"Percentage\",D90,D90*AB89/SUM(AB85:AB89)),0)","v":0},{"$f":"IFERROR(IF($C90=\"Percentage\",E90,E90*AC89/SUM(AC85:AC89)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$84,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C89,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C89)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C89)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C89)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C89)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C84,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C89)","v":0},null,null,{"$f":"IF($C90=\"Percentage\",AB89*(1+D89),AB89+D89)","v":0},{"$f":"IF($C90=\"Percentage\",AC89*(1+E89),AC89+E89)","v":0},{"$f":"IF($C90=\"Percentage\",AD89*(1+F89),AD89+F89)","v":0},{"$f":"IF($C90=\"Percentage\",AE89*(1+G89),AE89+G89)","v":0},{"$f":"IF($C90=\"Percentage\",AF89*(1+H89),AF89+H89)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]
[]
[]
[null,{"$f":"B84+1","v":10},"Choose Specialty"]
[null,null,"Outpatient",{"$f":"IFERROR(IF($C99=\"Percentage\",D99,D99*AB94/SUM(AB94:AB98)),0)","v":0},{"$f":"IFERROR(IF($C99=\"Percentage\",E99,E99*AC94/SUM(AC94:AC98)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C94,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C94)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C94)","v":0},null,null,{"$f":"IF($C99=\"Percentage\",AB94*(1+D94),AB94+D94)","v":0},{"$f":"IF($C99=\"Percentage\",AC94*(1+E94),AC94+E94)","v":0},{"$f":"IF($C99=\"Percentage\",AD94*(1+F94),AD94+F94)","v":0},{"$f":"IF($C99=\"Percentage\",AE94*(1+G94),AE94+G94)","v":0},{"$f":"IF($C99=\"Percentage\",AF94*(1+H94),AF94+H94)","v":0}]
[null,null,"Elective",{"$f":"IFERROR(IF($C99=\"Percentage\",D99,D99*AB95/SUM(AB94:AB98)),0)","v":0},{"$f":"IFERROR(IF($C99=\"Percentage\",E99,E99*AC95/SUM(AC94:AC98)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C95,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C95)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C95)","v":0},null,null,{"$f":"IF($C99=\"Percentage\",AB95*(1+D95),AB95+D95)","v":0},{"$f":"IF($C99=\"Percentage\",AC95*(1+E95),AC95+E95)","v":0},{"$f":"IF($C99=\"Percentage\",AD95*(1+F95),AD95+F95)","v":0},{"$f":"IF($C99=\"Percentage\",AE95*(1+G95),AE95+G95)","v":0},{"$f":"IF($C99=\"Percentage\",AF95*(1+H95),AF95+H95)","v":0}]
[null,null,"Non-elective",{"$f":"IFERROR(IF($C99=\"Percentage\",D99,D99*AB96/SUM(AB94:AB98)),0)","v":0},{"$f":"IFERROR(IF($C99=\"Percentage\",E99,E99*AC96/SUM(AC94:AC98)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C96,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C96)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C96)","v":0},null,null,{"$f":"IF($C99=\"Percentage\",AB96*(1+D96),AB96+D96)","v":0},{"$f":"IF($C99=\"Percentage\",AC96*(1+E96),AC96+E96)","v":0},{"$f":"IF($C99=\"Percentage\",AD96*(1+F96),AD96+F96)","v":0},{"$f":"IF($C99=\"Percentage\",AE96*(1+G96),AE96+G96)","v":0},{"$f":"IF($C99=\"Percentage\",AF96*(1+H96),AF96+H96)","v":0}]
[null,null,"A&E",{"$f":"IFERROR(IF($C99=\"Percentage\",D99,D99*AB97/SUM(AB94:AB98)),0)","v":0},{"$f":"IFERROR(IF($C99=\"Percentage\",E99,E99*AC97/SUM(AC94:AC98)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C97,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C97)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C97)","v":0},null,null,{"$f":"IF($C99=\"Percentage\",AB97*(1+D97),AB97+D97)","v":0},{"$f":"IF($C99=\"Percentage\",AC97*(1+E97),AC97+E97)","v":0},{"$f":"IF($C99=\"Percentage\",AD97*(1+F97),AD97+F97)","v":0},{"$f":"IF($C99=\"Percentage\",AE97*(1+G97),AE97+G97)","v":0},{"$f":"IF($C99=\"Percentage\",AF97*(1+H97),AF97+H97)","v":0}]
[null,null,"Community",{"$f":"IFERROR(IF($C99=\"Percentage\",D99,D99*AB98/SUM(AB94:AB98)),0)","v":0},{"$f":"IFERROR(IF($C99=\"Percentage\",E99,E99*AC98/SUM(AC94:AC98)),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CONCATENATE(INDEX('Summary Calculations'!$BC$6:$BC$15,MATCH($C$93,'Summary Calculations'!$BB$6:$BB$15,0)),INDEX('Summary Calculations'!$BE$6:$BE$15,MATCH(C98,'Summary Calculations'!$BD$6:$BD$15,0))),\"NA\")","v":"NA"},{"$f":"SUMIFS('Summary Calculations'!X$6:X$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C98)","v":0},{"$f":"SUMIFS('Summary Calculations'!Y$6:Y$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C98)","v":0},{"$f":"SUMIFS('Summary Calculations'!Z$6:Z$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C98)","v":0},{"$f":"SUMIFS('Summary Calculations'!AA$6:AA$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C98)","v":0},{"$f":"SUMIFS('Summary Calculations'!AB$6:AB$230,'Summary Calculations'!$E$6:$E$230,'Impact of trust strategy'!$C93,'Summary Calculations'!$F$6:$F$230,'Impact of trust strategy'!$C98)","v":0},null,null,{"$f":"IF($C99=\"Percentage\",AB98*(1+D98),AB98+D98)","v":0},{"$f":"IF($C99=\"Percentage\",AC98*(1+E98),AC98+E98)","v":0},{"$f":"IF($C99=\"Percentage\",AD98*(1+F98),AD98+F98)","v":0},{"$f":"IF($C99=\"Percentage\",AE98*(1+G98),AE98+G98)","v":0},{"$f":"IF($C99=\"Percentage\",AF98*(1+H98),AF98+H98)","v":0}]
[null,null,"Number of cases",0,0,0,0,0]

{"sheet":"Engine >>","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary Calculations","index":13,"n_rows":457,"n_cols":59,"rows_kept":457,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Post Demographic Growth",null,null,null,null,null,null,"Post Non-Demographic Growth",null,null,null,null,null,null,"Post Commissioner Plans",null,null,null,null,null,null,"Post Market Share Plans",null,null,null,null,null,null,null,null,null,null,null,"Forecast activity"]
[null,null,null,null,null,null,null,"Actual",null,"Projected","Projected","Projected","Projected","Projected",null,null,"Projected","Projected","Projected","Projected","Projected",null,null,"Projected","Projected","Projected","Projected","Projected",null,"Market Share","Projected","Projected","Projected","Projected","Projected"]
[null,null,null,null,null,null,null,{"$f":"'Demographic Change'!C3","v":"2013/14"},null,{"$f":"'Demographic Change'!D3","v":"2014/15"},{"$f":"'Demographic Change'!E3","v":"2015/16"},{"$f":"'Demographic Change'!F3","v":"2016/17"},{"$f":"'Demographic Change'!G3","v":"2017/18"},{"$f":"'Demographic Change'!H3","v":"2018/19"},null,"Non-demographic ",{"$f":"J4","v":"2014/15"},{"$f":"K4","v":"2015/16"},{"$f":"L4","v":"2016/17"},{"$f":"M4","v":"2017/18"},{"$f":"N4","v":"2018/19"},null,"Commissioner",{"$f":"Q4","v":"2014/15"},{"$f":"R4","v":"2015/16"},{"$f":"S4","v":"2016/17"},{"$f":"T4","v":"2017/18"},{"$f":"U4","v":"2018/19"},null,"Initiative?",{"$f":"X4","v":"2014/15"},{"$f":"Y4","v":"2015/16"},{"$f":"Z4","v":"2016/17"},{"$f":"AA4","v":"2017/18"},{"$f":"AB4","v":"2018/19"}]
["Unique","w/o Age","Counter","Lookup","Specialty","POD","Age Band",{"$f":"\"PD\"&H4&\"\"","v":"PD2013/14"},null,{"$f":"\"PD\"&J4&\"\"","v":"PD2014/15"},"PD2015/16","PD2016/17","PD2017/18","PD2018/19",null,"growth?",{"$f":"\"PND\"&Q4&\"\"","v":"PND2014/15"},{"$f":"\"PND\"&R4&\"\"","v":"PND2015/16"},"PND2016/17","PND2017/18","PND2018/19",null,"Initiative?",{"$f":"\"PCP\"&X4&\"\"","v":"PCP2014/15"},{"$f":"\"PCP\"&Y4&\"\"","v":"PCP2015/16"},"PCP2016/17","PCP2017/18","PCP2018/19",null,"Market Share",{"$f":"\"PMS\"&AE4&\"\"","v":"PMS2014/15"},{"$f":"\"PMS\"&AF4&\"\"","v":"PMS2015/16"},"PMS2016/17","PMS2017/18","PMS2018/19",null,"Unique","w/o Age","Specialty","POD","Age Band",{"$f":"H4","v":"2013/14"},{"$f":"AE4","v":"2014/15"},{"$f":"AF4","v":"2015/16"},{"$f":"AG4","v":"2016/17"},{"$f":"AH4","v":"2017/18"},{"$f":"AI4","v":"2018/19"}]
[{"$f":"CONCATENATE(INDEX($BC$6:$BC$15,MATCH($E6,$BB$6:$BB$15,0)),INDEX($BE$6:$BE$10,MATCH(F6,$BD$6:$BD$10,0)),INDEX($BG$6:$BG$14,MATCH(G6,$BF$6:$BF$14,0)))","v":"AAA"},{"$f":"LEFT(A6,2)","v":"AA"},1,{"$f":"E6&F6","v":"PaediatricsOutpatient"},{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Outpatient","0-18",{"$f":"'Historical volumes'!$D6","v":120},null,{"$f":"H6*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G6,'Demographic Change'!$B$16:$B$24,0))))","v":121.34620143528829},{"$f":"J6*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G6,'Demographic Change'!$B$16:$B$24,0))))","v":122.6924028705766},{"$f":"K6*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G6,'Demographic Change'!$B$16:$B$24,0))))","v":124.80079188319725},{"$f":"L6*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G6,'Demographic Change'!$B$16:$B$24,0))))","v":126.92897797574859},{"$f":"M6*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G6,'Demographic Change'!$B$16:$B$24,0))))","v":129.07696114823065},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E6,E6='Non-Demographic Change'!$C$20,E6='Non-Demographic Change'!$C$29,E6='Non-Demographic Change'!$C$38,E6='Non-Demographic Change'!$C$47,E6='Non-Demographic Change'!$C$56,E6='Non-Demographic Change'!$C$65,E6='Non-Demographic Change'!$C$74,E6='Non-Demographic Change'!$C$83,E6='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P6=0,J6,(J6/SUMIF($C$6:$C$455,$C6,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B6,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":121.87289695141355},{"$f":"IFERROR(IF($P6=0,K6,(K6/SUMIF($C$6:$C$455,$C6,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B6,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":123.25903027429283},{"$f":"IFERROR(IF($P6=0,L6,(L6/SUMIF($C$6:$C$455,$C6,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B6,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":125.45087397310452},{"$f":"IFERROR(IF($P6=0,M6,(M6/SUMIF($C$6:$C$455,$C6,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B6,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":127.47997602440213},{"$f":"IFERROR(IF($P6=0,N6,(N6/SUMIF($C$6:$C$455,$C6,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B6,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":129.6709347447111},null,{"$f":"IF(OR($E6='Commissioner plans'!$C$12,$E6='Commissioner plans'!$C$21,$E6='Commissioner plans'!$C$30,$E6='Commissioner plans'!$C$39,$E6='Commissioner plans'!$C$48,,$E6='Commissioner plans'!$C$57,,$E6='Commissioner plans'!$C$66,,$E6='Commissioner plans'!$C$75,$E6='Commissioner plans'!$C$84,$E6='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W6=0,Q6,Q6/SUMIF($C$6:$C$455,$C6,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B6,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":119.74908398435727},{"$f":"IFERROR(IF($W6=0,R6,R6/SUMIF($C$6:$C$455,$C6,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B6,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":122.18335493476013},{"$f":"IFERROR(IF($W6=0,S6,S6/SUMIF($C$6:$C$455,$C6,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B6,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":124.23431494068474},{"$f":"IFERROR(IF($W6=0,T6,T6/SUMIF($C$6:$C$455,$C6,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B6,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":126.22118170012226},{"$f":"IFERROR(IF($W6=0,U6,U6/SUMIF($C$6:$C$455,$C6,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B6,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":128.35713991791275},null,{"$f":"IF(OR($E6='Impact of trust strategy'!$C$12,$E6='Impact of trust strategy'!$C$21,$E6='Impact of trust strategy'!$C$30,$E6='Impact of trust strategy'!$C$39,$E6='Impact of trust strategy'!$C$48,,$E6='Impact of trust strategy'!$C$57,,$E6='Impact of trust strategy'!$C$66,,$E6='Impact of trust strategy'!$C$75,$E6='Impact of trust strategy'!$C$84,$E6='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD6=0,X6,X6/SUMIF($C$6:$C$455,$C6,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B6,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":120.34782940427904},{"$f":"IFERROR(IF($AD6=0,Y6,Y6/SUMIF($C$6:$C$455,$C6,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B6,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":122.79427170943391},{"$f":"IFERROR(IF($AD6=0,Z6,Z6/SUMIF($C$6:$C$455,$C6,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B6,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":124.85548651538815},{"$f":"IFERROR(IF($AD6=0,AA6,AA6/SUMIF($C$6:$C$455,$C6,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B6,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":126.85228760862286},{"$f":"IFERROR(IF($AD6=0,AB6,AB6/SUMIF($C$6:$C$455,$C6,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B6,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":128.99892561750229},null,{"$f":"A6","v":"AAA"},{"$f":"B6","v":"AA"},{"$f":"E6","v":"Paediatrics"},"Outpatient","0-18",{"$f":"H6","v":120},{"$f":"AE6","v":120.34782940427904},{"$f":"AF6","v":122.79427170943391},{"$f":"AG6","v":124.85548651538815},{"$f":"AH6","v":126.85228760862286},{"$f":"AI6","v":128.99892561750229},null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C27","v":"Paediatrics"},"A","Outpatient","A","0-18","A"]
["AAB",{"$f":"LEFT(A7,2)","v":"AA"},{"$f":"IF(F7=F6,C6,C6+1)","v":1},{"$f":"E7&F7","v":"PaediatricsOutpatient"},{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Outpatient","19-24",{"$f":"'Historical volumes'!$E6","v":140},null,{"$f":"H7*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G7,'Demographic Change'!$B$16:$B$24,0))))","v":142.14024592888003},{"$f":"J7*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G7,'Demographic Change'!$B$16:$B$24,0))))","v":144.28049185776007},{"$f":"K7*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G7,'Demographic Change'!$B$16:$B$24,0))))","v":147.63044200731142},{"$f":"L7*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G7,'Demographic Change'!$B$16:$B$24,0))))","v":151.01528747092061},{"$f":"M7*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G7,'Demographic Change'!$B$16:$B$24,0))))","v":154.4350282485876},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E7,E7='Non-Demographic Change'!$C$20,E7='Non-Demographic Change'!$C$29,E7='Non-Demographic Change'!$C$38,E7='Non-Demographic Change'!$C$47,E7='Non-Demographic Change'!$C$56,E7='Non-Demographic Change'!$C$65,E7='Non-Demographic Change'!$C$74,E7='Non-Demographic Change'!$C$83,E7='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P7=0,J7,(J7/SUMIF($C$6:$C$455,$C7,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B7,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":142.75719668058201},{"$f":"IFERROR(IF($P7=0,K7,(K7/SUMIF($C$6:$C$455,$C7,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B7,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":144.9468190189821},{"$f":"IFERROR(IF($P7=0,L7,(L7/SUMIF($C$6:$C$455,$C7,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B7,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":148.39944278708106},{"$f":"IFERROR(IF($P7=0,M7,(M7/SUMIF($C$6:$C$455,$C7,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B7,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":151.67084406674562},{"$f":"IFERROR(IF($P7=0,N7,(N7/SUMIF($C$6:$C$455,$C7,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B7,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":155.14569209080517},null,{"$f":"IF(OR($E7='Commissioner plans'!$C$12,$E7='Commissioner plans'!$C$21,$E7='Commissioner plans'!$C$30,$E7='Commissioner plans'!$C$39,$E7='Commissioner plans'!$C$48,,$E7='Commissioner plans'!$C$57,,$E7='Commissioner plans'!$C$66,,$E7='Commissioner plans'!$C$75,$E7='Commissioner plans'!$C$84,$E7='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W7=0,Q7,Q7/SUMIF($C$6:$C$455,$C7,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B7,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":140.26944433338295},{"$f":"IFERROR(IF($W7=0,R7,R7/SUMIF($C$6:$C$455,$C7,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B7,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":143.68187544109199},{"$f":"IFERROR(IF($W7=0,S7,S7/SUMIF($C$6:$C$455,$C7,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B7,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":146.96034015821144},{"$f":"IFERROR(IF($W7=0,T7,T7/SUMIF($C$6:$C$455,$C7,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B7,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":150.17317828719283},{"$f":"IFERROR(IF($W7=0,U7,U7/SUMIF($C$6:$C$455,$C7,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B7,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":153.57379312925116},null,{"$f":"IF(OR($E7='Impact of trust strategy'!$C$12,$E7='Impact of trust strategy'!$C$21,$E7='Impact of trust strategy'!$C$30,$E7='Impact of trust strategy'!$C$39,$E7='Impact of trust strategy'!$C$48,,$E7='Impact of trust strategy'!$C$57,,$E7='Impact of trust strategy'!$C$66,,$E7='Impact of trust strategy'!$C$75,$E7='Impact of trust strategy'!$C$84,$E7='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD7=0,X7,X7/SUMIF($C$6:$C$455,$C7,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B7,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":140.97079155504986},{"$f":"IFERROR(IF($AD7=0,Y7,Y7/SUMIF($C$6:$C$455,$C7,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B7,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":144.40028481829742},{"$f":"IFERROR(IF($AD7=0,Z7,Z7/SUMIF($C$6:$C$455,$C7,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B7,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":147.69514185900249},{"$f":"IFERROR(IF($AD7=0,AA7,AA7/SUMIF($C$6:$C$455,$C7,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B7,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":150.92404417862878},{"$f":"IFERROR(IF($AD7=0,AB7,AB7/SUMIF($C$6:$C$455,$C7,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B7,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":154.3416620948974},null,{"$f":"A7","v":"AAB"},{"$f":"B7","v":"AA"},{"$f":"E7","v":"Paediatrics"},{"$f":"F7","v":"Outpatient"},{"$f":"G7","v":"19-24"},{"$f":"H7","v":140},{"$f":"AE7","v":140.97079155504986},144.40028481829742,147.69514185900249,150.92404417862878,154.3416620948974,null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C28","v":"Obstetrics"},"B","Elective","B","19-24","B"]
["AAC","AA",{"$f":"IF(F8=F7,C7,C7+1)","v":1},"PaediatricsOutpatient",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Outpatient","25-34",{"$f":"'Historical volumes'!$F6","v":160},null,{"$f":"H8*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G8,'Demographic Change'!$B$16:$B$24,0))))","v":161.54255319148939},{"$f":"J8*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G8,'Demographic Change'!$B$16:$B$24,0))))","v":163.08510638297875},{"$f":"K8*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G8,'Demographic Change'!$B$16:$B$24,0))))","v":165.50531914893622},{"$f":"L8*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G8,'Demographic Change'!$B$16:$B$24,0))))","v":167.95212765957453},{"$f":"M8*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G8,'Demographic Change'!$B$16:$B$24,0))))","v":170.42553191489367},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E8,E8='Non-Demographic Change'!$C$20,E8='Non-Demographic Change'!$C$29,E8='Non-Demographic Change'!$C$38,E8='Non-Demographic Change'!$C$47,E8='Non-Demographic Change'!$C$56,E8='Non-Demographic Change'!$C$65,E8='Non-Demographic Change'!$C$74,E8='Non-Demographic Change'!$C$83,E8='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P8=0,J8,(J8/SUMIF($C$6:$C$455,$C8,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B8,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":162.24371843129919},{"$f":"IFERROR(IF($P8=0,K8,(K8/SUMIF($C$6:$C$455,$C8,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B8,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":163.83827844785426},{"$f":"IFERROR(IF($P8=0,L8,(L8/SUMIF($C$6:$C$455,$C8,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B8,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":166.36742941394004},{"$f":"IFERROR(IF($P8=0,M8,(M8/SUMIF($C$6:$C$455,$C8,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B8,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":168.68120699262735},{"$f":"IFERROR(IF($P8=0,N8,(N8/SUMIF($C$6:$C$455,$C8,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B8,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":171.20977927571687},null,{"$f":"IF(OR($E8='Commissioner plans'!$C$12,$E8='Commissioner plans'!$C$21,$E8='Commissioner plans'!$C$30,$E8='Commissioner plans'!$C$39,$E8='Commissioner plans'!$C$48,,$E8='Commissioner plans'!$C$57,,$E8='Commissioner plans'!$C$66,,$E8='Commissioner plans'!$C$75,$E8='Commissioner plans'!$C$84,$E8='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W8=0,Q8,Q8/SUMIF($C$6:$C$455,$C8,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B8,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":159.41638502373118},{"$f":"IFERROR(IF($W8=0,R8,R8/SUMIF($C$6:$C$455,$C8,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B8,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":162.40847005648803},{"$f":"IFERROR(IF($W8=0,S8,S8/SUMIF($C$6:$C$455,$C8,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B8,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":164.75408235190699},{"$f":"IFERROR(IF($W8=0,T8,T8/SUMIF($C$6:$C$455,$C8,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B8,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":167.01557327824426},{"$f":"IFERROR(IF($W8=0,U8,U8/SUMIF($C$6:$C$455,$C8,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B8,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":169.4751228336039},null,{"$f":"IF(OR($E8='Impact of trust strategy'!$C$12,$E8='Impact of trust strategy'!$C$21,$E8='Impact of trust strategy'!$C$30,$E8='Impact of trust strategy'!$C$39,$E8='Impact of trust strategy'!$C$48,,$E8='Impact of trust strategy'!$C$57,,$E8='Impact of trust strategy'!$C$66,,$E8='Impact of trust strategy'!$C$75,$E8='Impact of trust strategy'!$C$84,$E8='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD8=0,X8,X8/SUMIF($C$6:$C$455,$C8,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B8,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":160.21346694884983},{"$f":"IFERROR(IF($AD8=0,Y8,Y8/SUMIF($C$6:$C$455,$C8,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B8,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":163.22051240677044},{"$f":"IFERROR(IF($AD8=0,Z8,Z8/SUMIF($C$6:$C$455,$C8,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B8,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":165.5778527636665},{"$f":"IFERROR(IF($AD8=0,AA8,AA8/SUMIF($C$6:$C$455,$C8,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B8,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":167.85065114463546},{"$f":"IFERROR(IF($AD8=0,AB8,AB8/SUMIF($C$6:$C$455,$C8,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B8,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":170.32249844777192},null,"AAC","AA","Paediatrics","Outpatient","25-34",160,160.21346694884983,163.22051240677044,165.5778527636665,167.85065114463546,170.32249844777192,null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C29","v":"Test 3"},"C","Non-elective","C","25-34","C"]
["AAD","AA",1,"PaediatricsOutpatient",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Outpatient","35-44",{"$f":"'Historical volumes'!$G6","v":180},null,{"$f":"H9*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G9,'Demographic Change'!$B$16:$B$24,0))))","v":174.15767140623836},{"$f":"J9*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G9,'Demographic Change'!$B$16:$B$24,0))))","v":168.31534281247673},{"$f":"K9*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G9,'Demographic Change'!$B$16:$B$24,0))))","v":159.17665450755601},{"$f":"L9*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G9,'Demographic Change'!$B$16:$B$24,0))))","v":149.94416734906571},{"$f":"M9*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G9,'Demographic Change'!$B$16:$B$24,0))))","v":140.61788133700585},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E9,E9='Non-Demographic Change'!$C$20,E9='Non-Demographic Change'!$C$29,E9='Non-Demographic Change'!$C$38,E9='Non-Demographic Change'!$C$47,E9='Non-Demographic Change'!$C$56,E9='Non-Demographic Change'!$C$65,E9='Non-Demographic Change'!$C$74,E9='Non-Demographic Change'!$C$83,E9='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P9=0,J9,(J9/SUMIF($C$6:$C$455,$C9,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B9,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":174.91359176916293},{"$f":"IFERROR(IF($P9=0,K9,(K9/SUMIF($C$6:$C$455,$C9,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B9,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":169.0926695537587},{"$f":"IFERROR(IF($P9=0,L9,(L9/SUMIF($C$6:$C$455,$C9,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B9,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":160.00579902391104},{"$f":"IFERROR(IF($P9=0,M9,(M9/SUMIF($C$6:$C$455,$C9,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B9,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":150.59507421788254},{"$f":"IFERROR(IF($P9=0,N9,(N9/SUMIF($C$6:$C$455,$C9,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B9,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":141.26496279882679},null,{"$f":"IF(OR($E9='Commissioner plans'!$C$12,$E9='Commissioner plans'!$C$21,$E9='Commissioner plans'!$C$30,$E9='Commissioner plans'!$C$39,$E9='Commissioner plans'!$C$48,,$E9='Commissioner plans'!$C$57,,$E9='Commissioner plans'!$C$66,,$E9='Commissioner plans'!$C$75,$E9='Commissioner plans'!$C$84,$E9='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W9=0,Q9,Q9/SUMIF($C$6:$C$455,$C9,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B9,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":171.86546734112184},{"$f":"IFERROR(IF($W9=0,R9,R9/SUMIF($C$6:$C$455,$C9,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B9,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":167.61700635626343},{"$f":"IFERROR(IF($W9=0,S9,S9/SUMIF($C$6:$C$455,$C9,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B9,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":158.45414383110773},{"$f":"IFERROR(IF($W9=0,T9,T9/SUMIF($C$6:$C$455,$C9,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B9,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":149.1080310711715},{"$f":"IFERROR(IF($W9=0,U9,U9/SUMIF($C$6:$C$455,$C9,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B9,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":139.83370005904362},null,{"$f":"IF(OR($E9='Impact of trust strategy'!$C$12,$E9='Impact of trust strategy'!$C$21,$E9='Impact of trust strategy'!$C$30,$E9='Impact of trust strategy'!$C$39,$E9='Impact of trust strategy'!$C$48,,$E9='Impact of trust strategy'!$C$57,,$E9='Impact of trust strategy'!$C$66,,$E9='Impact of trust strategy'!$C$75,$E9='Impact of trust strategy'!$C$84,$E9='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD9=0,X9,X9/SUMIF($C$6:$C$455,$C9,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B9,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":172.72479467782745},{"$f":"IFERROR(IF($AD9=0,Y9,Y9/SUMIF($C$6:$C$455,$C9,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B9,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":168.45509138804474},{"$f":"IFERROR(IF($AD9=0,Z9,Z9/SUMIF($C$6:$C$455,$C9,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B9,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":159.24641455026324},{"$f":"IFERROR(IF($AD9=0,AA9,AA9/SUMIF($C$6:$C$455,$C9,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B9,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":149.85357122652735},{"$f":"IFERROR(IF($AD9=0,AB9,AB9/SUMIF($C$6:$C$455,$C9,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B9,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":140.53286855933882},null,"AAD","AA","Paediatrics","Outpatient","35-44",180,172.72479467782745,168.45509138804474,159.24641455026324,149.85357122652735,140.53286855933882,null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C30","v":"Test Spec 4"},"D","A&E","D","35-44","D"]
["AAE","AA",1,"PaediatricsOutpatient",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Outpatient","45-54",{"$f":"'Historical volumes'!$H6","v":200},null,{"$f":"H10*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G10,'Demographic Change'!$B$16:$B$24,0))))","v":198.44891871737508},{"$f":"J10*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G10,'Demographic Change'!$B$16:$B$24,0))))","v":196.89783743475016},{"$f":"K10*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G10,'Demographic Change'!$B$16:$B$24,0))))","v":194.46681580909765},{"$f":"L10*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G10,'Demographic Change'!$B$16:$B$24,0))))","v":192.00596569724084},{"$f":"M10*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G10,'Demographic Change'!$B$16:$B$24,0))))","v":189.51528709917969},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E10,E10='Non-Demographic Change'!$C$20,E10='Non-Demographic Change'!$C$29,E10='Non-Demographic Change'!$C$38,E10='Non-Demographic Change'!$C$47,E10='Non-Demographic Change'!$C$56,E10='Non-Demographic Change'!$C$65,E10='Non-Demographic Change'!$C$74,E10='Non-Demographic Change'!$C$83,E10='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P10=0,J10,(J10/SUMIF($C$6:$C$455,$C10,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B10,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":199.31027370362148},{"$f":"IFERROR(IF($P10=0,K10,(K10/SUMIF($C$6:$C$455,$C10,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B10,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":197.80716603059386},{"$f":"IFERROR(IF($P10=0,L10,(L10/SUMIF($C$6:$C$455,$C10,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B10,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":195.47978529535789},{"$f":"IFERROR(IF($P10=0,M10,(M10/SUMIF($C$6:$C$455,$C10,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B10,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":192.83946261903307},{"$f":"IFERROR(IF($P10=0,N10,(N10/SUMIF($C$6:$C$455,$C10,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B10,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":190.38737980778515},null,{"$f":"IF(OR($E10='Commissioner plans'!$C$12,$E10='Commissioner plans'!$C$21,$E10='Commissioner plans'!$C$30,$E10='Commissioner plans'!$C$39,$E10='Commissioner plans'!$C$48,,$E10='Commissioner plans'!$C$57,,$E10='Commissioner plans'!$C$66,,$E10='Commissioner plans'!$C$75,$E10='Commissioner plans'!$C$84,$E10='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W10=0,Q10,Q10/SUMIF($C$6:$C$455,$C10,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B10,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":195.83700151310282},{"$f":"IFERROR(IF($W10=0,R10,R10/SUMIF($C$6:$C$455,$C10,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B10,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":196.08091287081754},{"$f":"IFERROR(IF($W10=0,S10,S10/SUMIF($C$6:$C$455,$C10,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B10,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":193.58412135197611},{"$f":"IFERROR(IF($W10=0,T10,T10/SUMIF($C$6:$C$455,$C10,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B10,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":190.93527947896445},{"$f":"IFERROR(IF($W10=0,U10,U10/SUMIF($C$6:$C$455,$C10,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B10,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":188.45842051423489},null,{"$f":"IF(OR($E10='Impact of trust strategy'!$C$12,$E10='Impact of trust strategy'!$C$21,$E10='Impact of trust strategy'!$C$30,$E10='Impact of trust strategy'!$C$39,$E10='Impact of trust strategy'!$C$48,,$E10='Impact of trust strategy'!$C$57,,$E10='Impact of trust strategy'!$C$66,,$E10='Impact of trust strategy'!$C$75,$E10='Impact of trust strategy'!$C$84,$E10='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD10=0,X10,X10/SUMIF($C$6:$C$455,$C10,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B10,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":196.81618652066831},{"$f":"IFERROR(IF($AD10=0,Y10,Y10/SUMIF($C$6:$C$455,$C10,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B10,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":197.06131743517162},{"$f":"IFERROR(IF($AD10=0,Z10,Z10/SUMIF($C$6:$C$455,$C10,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B10,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":194.55204195873597},{"$f":"IFERROR(IF($AD10=0,AA10,AA10/SUMIF($C$6:$C$455,$C10,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B10,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":191.88995587635924},{"$f":"IFERROR(IF($AD10=0,AB10,AB10/SUMIF($C$6:$C$455,$C10,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B10,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":189.40071261680603},null,"AAE","AA","Paediatrics","Outpatient","45-54",200,196.81618652066831,197.06131743517162,194.55204195873597,191.88995587635924,189.40071261680603,null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C31","v":"Test Spec 5"},"E","Community","E","45-54","E"]
["AAF","AA",1,"PaediatricsOutpatient",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Outpatient","55-64",{"$f":"'Historical volumes'!$I6","v":220},null,{"$f":"H11*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G11,'Demographic Change'!$B$16:$B$24,0))))","v":224.5646535753983},{"$f":"J11*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G11,'Demographic Change'!$B$16:$B$24,0))))","v":229.12930715079659},{"$f":"K11*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G11,'Demographic Change'!$B$16:$B$24,0))))","v":236.26972952945533},{"$f":"L11*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G11,'Demographic Change'!$B$16:$B$24,0))))","v":243.47536124490551},{"$f":"M11*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G11,'Demographic Change'!$B$16:$B$24,0))))","v":250.74620229714711},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E11,E11='Non-Demographic Change'!$C$20,E11='Non-Demographic Change'!$C$29,E11='Non-Demographic Change'!$C$38,E11='Non-Demographic Change'!$C$47,E11='Non-Demographic Change'!$C$56,E11='Non-Demographic Change'!$C$65,E11='Non-Demographic Change'!$C$74,E11='Non-Demographic Change'!$C$83,E11='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P11=0,J11,(J11/SUMIF($C$6:$C$455,$C11,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B11,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":225.53936225782425},{"$f":"IFERROR(IF($P11=0,K11,(K11/SUMIF($C$6:$C$455,$C11,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B11,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":230.18748957602062},{"$f":"IFERROR(IF($P11=0,L11,(L11/SUMIF($C$6:$C$455,$C11,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B11,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":237.50044863978027},{"$f":"IFERROR(IF($P11=0,M11,(M11/SUMIF($C$6:$C$455,$C11,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B11,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":244.53228655132995},{"$f":"IFERROR(IF($P11=0,N11,(N11/SUMIF($C$6:$C$455,$C11,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B11,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":251.90006137670204},null,{"$f":"IF(OR($E11='Commissioner plans'!$C$12,$E11='Commissioner plans'!$C$21,$E11='Commissioner plans'!$C$30,$E11='Commissioner plans'!$C$39,$E11='Commissioner plans'!$C$48,,$E11='Commissioner plans'!$C$57,,$E11='Commissioner plans'!$C$66,,$E11='Commissioner plans'!$C$75,$E11='Commissioner plans'!$C$84,$E11='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W11=0,Q11,Q11/SUMIF($C$6:$C$455,$C11,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B11,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":221.60900994712355},{"$f":"IFERROR(IF($W11=0,R11,R11/SUMIF($C$6:$C$455,$C11,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B11,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":228.17865496605444},{"$f":"IFERROR(IF($W11=0,S11,S11/SUMIF($C$6:$C$455,$C11,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B11,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":235.1972895875889},{"$f":"IFERROR(IF($W11=0,T11,T11/SUMIF($C$6:$C$455,$C11,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B11,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":242.11766533775938},{"$f":"IFERROR(IF($W11=0,U11,U11/SUMIF($C$6:$C$455,$C11,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B11,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":249.34787033899227},null,{"$f":"IF(OR($E11='Impact of trust strategy'!$C$12,$E11='Impact of trust strategy'!$C$21,$E11='Impact of trust strategy'!$C$30,$E11='Impact of trust strategy'!$C$39,$E11='Impact of trust strategy'!$C$48,,$E11='Impact of trust strategy'!$C$57,,$E11='Impact of trust strategy'!$C$66,,$E11='Impact of trust strategy'!$C$75,$E11='Impact of trust strategy'!$C$84,$E11='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD11=0,X11,X11/SUMIF($C$6:$C$455,$C11,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B11,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":222.71705499685916},{"$f":"IFERROR(IF($AD11=0,Y11,Y11/SUMIF($C$6:$C$455,$C11,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B11,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":229.3195482408847},{"$f":"IFERROR(IF($AD11=0,Z11,Z11/SUMIF($C$6:$C$455,$C11,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B11,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":236.37327603552683},{"$f":"IFERROR(IF($AD11=0,AA11,AA11/SUMIF($C$6:$C$455,$C11,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B11,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":243.32825366444814},{"$f":"IFERROR(IF($AD11=0,AB11,AB11/SUMIF($C$6:$C$455,$C11,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B11,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":250.59460969068721},null,"AAF","AA","Paediatrics","Outpatient","55-64",220,222.71705499685916,229.3195482408847,236.37327603552683,243.32825366444814,250.59460969068721,null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C32","v":"Test Spec 6"},"F",null,null,"55-64","F"]
["AAG","AA",1,"PaediatricsOutpatient",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Outpatient","65-74",{"$f":"'Historical volumes'!$J6","v":240},null,{"$f":"H12*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G12,'Demographic Change'!$B$16:$B$24,0))))","v":246.32531555132178},{"$f":"J12*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G12,'Demographic Change'!$B$16:$B$24,0))))","v":252.6506311026435},{"$f":"K12*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G12,'Demographic Change'!$B$16:$B$24,0))))","v":262.55775184567756},{"$f":"L12*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G12,'Demographic Change'!$B$16:$B$24,0))))","v":272.56013336508693},{"$f":"M12*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G12,'Demographic Change'!$B$16:$B$24,0))))","v":282.65777566087166},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E12,E12='Non-Demographic Change'!$C$20,E12='Non-Demographic Change'!$C$29,E12='Non-Demographic Change'!$C$38,E12='Non-Demographic Change'!$C$47,E12='Non-Demographic Change'!$C$56,E12='Non-Demographic Change'!$C$65,E12='Non-Demographic Change'!$C$74,E12='Non-Demographic Change'!$C$83,E12='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P12=0,J12,(J12/SUMIF($C$6:$C$455,$C12,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B12,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":247.39447501139938},{"$f":"IFERROR(IF($P12=0,K12,(K12/SUMIF($C$6:$C$455,$C12,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B12,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":253.81744149839366},{"$f":"IFERROR(IF($P12=0,L12,(L12/SUMIF($C$6:$C$455,$C12,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B12,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":263.92540416154537},{"$f":"IFERROR(IF($P12=0,M12,(M12/SUMIF($C$6:$C$455,$C12,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B12,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":273.74331551954816},{"$f":"IFERROR(IF($P12=0,N12,(N12/SUMIF($C$6:$C$455,$C12,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B12,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":283.95848226326564},null,{"$f":"IF(OR($E12='Commissioner plans'!$C$12,$E12='Commissioner plans'!$C$21,$E12='Commissioner plans'!$C$30,$E12='Commissioner plans'!$C$39,$E12='Commissioner plans'!$C$48,,$E12='Commissioner plans'!$C$57,,$E12='Commissioner plans'!$C$66,,$E12='Commissioner plans'!$C$75,$E12='Commissioner plans'!$C$84,$E12='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W12=0,Q12,Q12/SUMIF($C$6:$C$455,$C12,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B12,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":243.08326548778592},{"$f":"IFERROR(IF($W12=0,R12,R12/SUMIF($C$6:$C$455,$C12,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B12,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":251.60238948998881},{"$f":"IFERROR(IF($W12=0,S12,S12/SUMIF($C$6:$C$455,$C12,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B12,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":261.36598927547129},{"$f":"IFERROR(IF($W12=0,T12,T12/SUMIF($C$6:$C$455,$C12,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B12,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":271.04025153544762},{"$f":"IFERROR(IF($W12=0,U12,U12/SUMIF($C$6:$C$455,$C12,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B12,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":281.08148299000942},null,{"$f":"IF(OR($E12='Impact of trust strategy'!$C$12,$E12='Impact of trust strategy'!$C$21,$E12='Impact of trust strategy'!$C$30,$E12='Impact of trust strategy'!$C$39,$E12='Impact of trust strategy'!$C$48,,$E12='Impact of trust strategy'!$C$57,,$E12='Impact of trust strategy'!$C$66,,$E12='Impact of trust strategy'!$C$75,$E12='Impact of trust strategy'!$C$84,$E12='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD12=0,X12,X12/SUMIF($C$6:$C$455,$C12,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B12,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":244.29868181522482},{"$f":"IFERROR(IF($AD12=0,Y12,Y12/SUMIF($C$6:$C$455,$C12,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B12,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":252.86040143743872},{"$f":"IFERROR(IF($AD12=0,Z12,Z12/SUMIF($C$6:$C$455,$C12,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B12,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":262.67281922184861},{"$f":"IFERROR(IF($AD12=0,AA12,AA12/SUMIF($C$6:$C$455,$C12,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B12,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":272.39545279312483},{"$f":"IFERROR(IF($AD12=0,AB12,AB12/SUMIF($C$6:$C$455,$C12,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B12,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":282.48689040495941},null,"AAG","AA","Paediatrics","Outpatient","65-74",240,244.29868181522482,252.86040143743872,262.67281922184861,272.39545279312483,282.48689040495941,null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C33","v":"Test Spec 7"},"G",null,null,"65-74","G"]
["AAH","AA",1,"PaediatricsOutpatient",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Outpatient","75-84",{"$f":"'Historical volumes'!$K6","v":260},null,{"$f":"H13*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G13,'Demographic Change'!$B$16:$B$24,0))))","v":262.31339594661398},{"$f":"J13*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G13,'Demographic Change'!$B$16:$B$24,0))))","v":264.62679189322796},{"$f":"K13*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G13,'Demographic Change'!$B$16:$B$24,0))))","v":268.24682814302201},{"$f":"L13*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G13,'Demographic Change'!$B$16:$B$24,0))))","v":271.90970505849413},{"$f":"M13*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G13,'Demographic Change'!$B$16:$B$24,0))))","v":275.61542263964424},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E13,E13='Non-Demographic Change'!$C$20,E13='Non-Demographic Change'!$C$29,E13='Non-Demographic Change'!$C$38,E13='Non-Demographic Change'!$C$47,E13='Non-Demographic Change'!$C$56,E13='Non-Demographic Change'!$C$65,E13='Non-Demographic Change'!$C$74,E13='Non-Demographic Change'!$C$83,E13='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P13=0,J13,(J13/SUMIF($C$6:$C$455,$C13,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B13,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":263.45195065892074},{"$f":"IFERROR(IF($P13=0,K13,(K13/SUMIF($C$6:$C$455,$C13,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B13,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":265.84891150728737},{"$f":"IFERROR(IF($P13=0,L13,(L13/SUMIF($C$6:$C$455,$C13,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B13,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":269.64411461868332},{"$f":"IFERROR(IF($P13=0,M13,(M13/SUMIF($C$6:$C$455,$C13,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B13,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":273.09006370698035},{"$f":"IFERROR(IF($P13=0,N13,(N13/SUMIF($C$6:$C$455,$C13,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B13,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":276.88372243826393},null,{"$f":"IF(OR($E13='Commissioner plans'!$C$12,$E13='Commissioner plans'!$C$21,$E13='Commissioner plans'!$C$30,$E13='Commissioner plans'!$C$39,$E13='Commissioner plans'!$C$48,,$E13='Commissioner plans'!$C$57,,$E13='Commissioner plans'!$C$66,,$E13='Commissioner plans'!$C$75,$E13='Commissioner plans'!$C$84,$E13='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W13=0,Q13,Q13/SUMIF($C$6:$C$455,$C13,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B13,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":258.860916204158},{"$f":"IFERROR(IF($W13=0,R13,R13/SUMIF($C$6:$C$455,$C13,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B13,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":263.52886146702963},{"$f":"IFERROR(IF($W13=0,S13,S13/SUMIF($C$6:$C$455,$C13,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B13,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":267.02924257523688},{"$f":"IFERROR(IF($W13=0,T13,T13/SUMIF($C$6:$C$455,$C13,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B13,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":270.39345022357514},{"$f":"IFERROR(IF($W13=0,U13,U13/SUMIF($C$6:$C$455,$C13,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B13,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":274.07840293563038},null,{"$f":"IF(OR($E13='Impact of trust strategy'!$C$12,$E13='Impact of trust strategy'!$C$21,$E13='Impact of trust strategy'!$C$30,$E13='Impact of trust strategy'!$C$39,$E13='Impact of trust strategy'!$C$48,,$E13='Impact of trust strategy'!$C$57,,$E13='Impact of trust strategy'!$C$66,,$E13='Impact of trust strategy'!$C$75,$E13='Impact of trust strategy'!$C$84,$E13='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD13=0,X13,X13/SUMIF($C$6:$C$455,$C13,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B13,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":260.15522078517876},{"$f":"IFERROR(IF($AD13=0,Y13,Y13/SUMIF($C$6:$C$455,$C13,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B13,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":264.84650577436474},{"$f":"IFERROR(IF($AD13=0,Z13,Z13/SUMIF($C$6:$C$455,$C13,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B13,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":268.36438878811305},{"$f":"IFERROR(IF($AD13=0,AA13,AA13/SUMIF($C$6:$C$455,$C13,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B13,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":271.745417474693},{"$f":"IFERROR(IF($AD13=0,AB13,AB13/SUMIF($C$6:$C$455,$C13,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B13,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":275.44879495030852},null,"AAH","AA","Paediatrics","Outpatient","75-84",260,260.15522078517876,264.84650577436474,268.36438878811305,271.745417474693,275.44879495030852,null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C34","v":"Test Spec 8"},"H",null,null,"75-84","H"]
["AAI","AA",1,"PaediatricsOutpatient",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Outpatient","85+",{"$f":"'Historical volumes'!$L6","v":280},null,{"$f":"H14*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G14,'Demographic Change'!$B$16:$B$24,0))))","v":268.47354093353692},{"$f":"J14*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G14,'Demographic Change'!$B$16:$B$24,0))))","v":256.94708186707385},{"$f":"K14*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G14,'Demographic Change'!$B$16:$B$24,0))))","v":238.91375074696231},{"$f":"L14*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G14,'Demographic Change'!$B$16:$B$24,0))))","v":220.71310005975695},{"$f":"M14*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G14,'Demographic Change'!$B$16:$B$24,0))))","v":202.32653874244733},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E14,E14='Non-Demographic Change'!$C$20,E14='Non-Demographic Change'!$C$29,E14='Non-Demographic Change'!$C$38,E14='Non-Demographic Change'!$C$47,E14='Non-Demographic Change'!$C$56,E14='Non-Demographic Change'!$C$65,E14='Non-Demographic Change'!$C$74,E14='Non-Demographic Change'!$C$83,E14='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P14=0,J14,(J14/SUMIF($C$6:$C$455,$C14,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B14,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":269.63883336573042},{"$f":"IFERROR(IF($P14=0,K14,(K14/SUMIF($C$6:$C$455,$C14,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B14,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":258.13373445912049},{"$f":"IFERROR(IF($P14=0,L14,(L14/SUMIF($C$6:$C$455,$C14,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B14,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":240.15824245290059},{"$f":"IFERROR(IF($P14=0,M14,(M14/SUMIF($C$6:$C$455,$C14,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B14,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":221.67121450599819},{"$f":"IFERROR(IF($P14=0,N14,(N14/SUMIF($C$6:$C$455,$C14,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B14,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":203.2575850020682},null,{"$f":"IF(OR($E14='Commissioner plans'!$C$12,$E14='Commissioner plans'!$C$21,$E14='Commissioner plans'!$C$30,$E14='Commissioner plans'!$C$39,$E14='Commissioner plans'!$C$48,,$E14='Commissioner plans'!$C$57,,$E14='Commissioner plans'!$C$66,,$E14='Commissioner plans'!$C$75,$E14='Commissioner plans'!$C$84,$E14='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W14=0,Q14,Q14/SUMIF($C$6:$C$455,$C14,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B14,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":264.93998345694087},{"$f":"IFERROR(IF($W14=0,R14,R14/SUMIF($C$6:$C$455,$C14,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B14,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":255.88101437977818},{"$f":"IFERROR(IF($W14=0,S14,S14/SUMIF($C$6:$C$455,$C14,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B14,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":237.82930946253518},{"$f":"IFERROR(IF($W14=0,T14,T14/SUMIF($C$6:$C$455,$C14,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B14,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":219.48233374700774},{"$f":"IFERROR(IF($W14=0,U14,U14/SUMIF($C$6:$C$455,$C14,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B14,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":201.19822787466742},null,{"$f":"IF(OR($E14='Impact of trust strategy'!$C$12,$E14='Impact of trust strategy'!$C$21,$E14='Impact of trust strategy'!$C$30,$E14='Impact of trust strategy'!$C$39,$E14='Impact of trust strategy'!$C$48,,$E14='Impact of trust strategy'!$C$57,,$E14='Impact of trust strategy'!$C$66,,$E14='Impact of trust strategy'!$C$75,$E14='Impact of trust strategy'!$C$84,$E14='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD14=0,X14,X14/SUMIF($C$6:$C$455,$C14,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B14,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":266.26468337422557},{"$f":"IFERROR(IF($AD14=0,Y14,Y14/SUMIF($C$6:$C$455,$C14,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B14,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":257.16041945167706},{"$f":"IFERROR(IF($AD14=0,Z14,Z14/SUMIF($C$6:$C$455,$C14,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B14,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":239.01845600984782},{"$f":"IFERROR(IF($AD14=0,AA14,AA14/SUMIF($C$6:$C$455,$C14,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B14,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":220.57974541574276},{"$f":"IFERROR(IF($AD14=0,AB14,AB14/SUMIF($C$6:$C$455,$C14,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B14,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":202.20421901404075},null,"AAI","AA","Paediatrics","Outpatient","85+",280,266.26468337422557,257.16041945167706,239.01845600984782,220.57974541574276,202.20421901404075,null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C35","v":"Test Spec 9"},"I",null,null,"85+","I"]
["ABA","AB",2,"PaediatricsElective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Elective","0-18",{"$f":"'Historical volumes'!$D7","v":150},null,{"$f":"H15*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G15,'Demographic Change'!$B$16:$B$24,0))))","v":151.68275179411037},{"$f":"J15*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G15,'Demographic Change'!$B$16:$B$24,0))))","v":153.36550358822075},{"$f":"K15*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G15,'Demographic Change'!$B$16:$B$24,0))))","v":156.00098985399654},{"$f":"L15*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G15,'Demographic Change'!$B$16:$B$24,0))))","v":158.66122246968573},{"$f":"M15*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G15,'Demographic Change'!$B$16:$B$24,0))))","v":161.34620143528829},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E15,E15='Non-Demographic Change'!$C$20,E15='Non-Demographic Change'!$C$29,E15='Non-Demographic Change'!$C$38,E15='Non-Demographic Change'!$C$47,E15='Non-Demographic Change'!$C$56,E15='Non-Demographic Change'!$C$65,E15='Non-Demographic Change'!$C$74,E15='Non-Demographic Change'!$C$83,E15='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P15=0,J15,(J15/SUMIF($C$6:$C$455,$C15,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B15,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":152.34112118926697},{"$f":"IFERROR(IF($P15=0,K15,(K15/SUMIF($C$6:$C$455,$C15,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B15,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":154.12352827872544},{"$f":"IFERROR(IF($P15=0,L15,(L15/SUMIF($C$6:$C$455,$C15,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B15,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":156.81359246638064},{"$f":"IFERROR(IF($P15=0,M15,(M15/SUMIF($C$6:$C$455,$C15,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B15,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":159.34997003050265},{"$f":"IFERROR(IF($P15=0,N15,(N15/SUMIF($C$6:$C$455,$C15,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B15,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":162.08866843088882},null,{"$f":"IF(OR($E15='Commissioner plans'!$C$12,$E15='Commissioner plans'!$C$21,$E15='Commissioner plans'!$C$30,$E15='Commissioner plans'!$C$39,$E15='Commissioner plans'!$C$48,,$E15='Commissioner plans'!$C$57,,$E15='Commissioner plans'!$C$66,,$E15='Commissioner plans'!$C$75,$E15='Commissioner plans'!$C$84,$E15='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W15=0,Q15,Q15/SUMIF($C$6:$C$455,$C15,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B15,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":149.74429078680458},{"$f":"IFERROR(IF($W15=0,R15,R15/SUMIF($C$6:$C$455,$C15,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B15,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":152.71528769922261},{"$f":"IFERROR(IF($W15=0,S15,S15/SUMIF($C$6:$C$455,$C15,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B15,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":155.33440638167141},{"$f":"IFERROR(IF($W15=0,T15,T15/SUMIF($C$6:$C$455,$C15,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B15,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":157.82040707335679},{"$f":"IFERROR(IF($W15=0,U15,U15/SUMIF($C$6:$C$455,$C15,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B15,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":160.49363852388657},null,{"$f":"IF(OR($E15='Impact of trust strategy'!$C$12,$E15='Impact of trust strategy'!$C$21,$E15='Impact of trust strategy'!$C$30,$E15='Impact of trust strategy'!$C$39,$E15='Impact of trust strategy'!$C$48,,$E15='Impact of trust strategy'!$C$57,,$E15='Impact of trust strategy'!$C$66,,$E15='Impact of trust strategy'!$C$75,$E15='Impact of trust strategy'!$C$84,$E15='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD15=0,X15,X15/SUMIF($C$6:$C$455,$C15,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B15,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":150.49301224073858},{"$f":"IFERROR(IF($AD15=0,Y15,Y15/SUMIF($C$6:$C$455,$C15,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B15,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":153.47886413771872},{"$f":"IFERROR(IF($AD15=0,Z15,Z15/SUMIF($C$6:$C$455,$C15,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B15,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":156.11107841357975},{"$f":"IFERROR(IF($AD15=0,AA15,AA15/SUMIF($C$6:$C$455,$C15,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B15,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":158.60950910872356},{"$f":"IFERROR(IF($AD15=0,AB15,AB15/SUMIF($C$6:$C$455,$C15,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B15,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":161.29610671650599},null,"ABA","AB","Paediatrics","Elective","0-18",150,150.49301224073858,153.47886413771872,156.11107841357975,158.60950910872356,161.29610671650599,null,null,null,null,null,null,{"$f":"'Instructions and Choices'!C36","v":"Everything else"},"J"]
["ABB","AB",2,"PaediatricsElective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Elective","19-24",{"$f":"'Historical volumes'!$E7","v":170},null,{"$f":"H16*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G16,'Demographic Change'!$B$16:$B$24,0))))","v":172.59887005649719},{"$f":"J16*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G16,'Demographic Change'!$B$16:$B$24,0))))","v":175.19774011299438},{"$f":"K16*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G16,'Demographic Change'!$B$16:$B$24,0))))","v":179.26553672316388},{"$f":"L16*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G16,'Demographic Change'!$B$16:$B$24,0))))","v":183.37570621468933},{"$f":"M16*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G16,'Demographic Change'!$B$16:$B$24,0))))","v":187.52824858757069},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E16,E16='Non-Demographic Change'!$C$20,E16='Non-Demographic Change'!$C$29,E16='Non-Demographic Change'!$C$38,E16='Non-Demographic Change'!$C$47,E16='Non-Demographic Change'!$C$56,E16='Non-Demographic Change'!$C$65,E16='Non-Demographic Change'!$C$74,E16='Non-Demographic Change'!$C$83,E16='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P16=0,J16,(J16/SUMIF($C$6:$C$455,$C16,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B16,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":173.34802454070677},{"$f":"IFERROR(IF($P16=0,K16,(K16/SUMIF($C$6:$C$455,$C16,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B16,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":176.06367286592197},{"$f":"IFERROR(IF($P16=0,L16,(L16/SUMIF($C$6:$C$455,$C16,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B16,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":180.19932338431272},{"$f":"IFERROR(IF($P16=0,M16,(M16/SUMIF($C$6:$C$455,$C16,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B16,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":184.17173922390543},{"$f":"IFERROR(IF($P16=0,N16,(N16/SUMIF($C$6:$C$455,$C16,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B16,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":188.39119753883489},null,{"$f":"IF(OR($E16='Commissioner plans'!$C$12,$E16='Commissioner plans'!$C$21,$E16='Commissioner plans'!$C$30,$E16='Commissioner plans'!$C$39,$E16='Commissioner plans'!$C$48,,$E16='Commissioner plans'!$C$57,,$E16='Commissioner plans'!$C$66,,$E16='Commissioner plans'!$C$75,$E16='Commissioner plans'!$C$84,$E16='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W16=0,Q16,Q16/SUMIF($C$6:$C$455,$C16,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B16,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":170.39310720243381},{"$f":"IFERROR(IF($W16=0,R16,R16/SUMIF($C$6:$C$455,$C16,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B16,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":174.45496320637076},{"$f":"IFERROR(IF($W16=0,S16,S16/SUMIF($C$6:$C$455,$C16,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B16,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":178.49954514805276},{"$f":"IFERROR(IF($W16=0,T16,T16/SUMIF($C$6:$C$455,$C16,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B16,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":182.40391793083526},{"$f":"IFERROR(IF($W16=0,U16,U16/SUMIF($C$6:$C$455,$C16,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B16,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":186.53733818395636},null,{"$f":"IF(OR($E16='Impact of trust strategy'!$C$12,$E16='Impact of trust strategy'!$C$21,$E16='Impact of trust strategy'!$C$30,$E16='Impact of trust strategy'!$C$39,$E16='Impact of trust strategy'!$C$48,,$E16='Impact of trust strategy'!$C$57,,$E16='Impact of trust strategy'!$C$66,,$E16='Impact of trust strategy'!$C$75,$E16='Impact of trust strategy'!$C$84,$E16='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD16=0,X16,X16/SUMIF($C$6:$C$455,$C16,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B16,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":171.24507273844597},{"$f":"IFERROR(IF($AD16=0,Y16,Y16/SUMIF($C$6:$C$455,$C16,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B16,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":175.32723802240261},{"$f":"IFERROR(IF($AD16=0,Z16,Z16/SUMIF($C$6:$C$455,$C16,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B16,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":179.392042873793},{"$f":"IFERROR(IF($AD16=0,AA16,AA16/SUMIF($C$6:$C$455,$C16,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B16,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":183.31593752048943},{"$f":"IFERROR(IF($AD16=0,AB16,AB16/SUMIF($C$6:$C$455,$C16,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B16,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":187.47002487487612},null,"ABB","AB","Paediatrics","Elective","19-24",170,171.24507273844597,175.32723802240261,179.392042873793,183.31593752048943,187.47002487487612]
["ABC","AB",2,"PaediatricsElective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Elective","25-34",{"$f":"'Historical volumes'!$F7","v":190},null,{"$f":"H17*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G17,'Demographic Change'!$B$16:$B$24,0))))","v":191.83178191489364},{"$f":"J17*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G17,'Demographic Change'!$B$16:$B$24,0))))","v":193.66356382978725},{"$f":"K17*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G17,'Demographic Change'!$B$16:$B$24,0))))","v":196.53756648936175},{"$f":"L17*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G17,'Demographic Change'!$B$16:$B$24,0))))","v":199.44315159574472},{"$f":"M17*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G17,'Demographic Change'!$B$16:$B$24,0))))","v":202.38031914893622},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E17,E17='Non-Demographic Change'!$C$20,E17='Non-Demographic Change'!$C$29,E17='Non-Demographic Change'!$C$38,E17='Non-Demographic Change'!$C$47,E17='Non-Demographic Change'!$C$56,E17='Non-Demographic Change'!$C$65,E17='Non-Demographic Change'!$C$74,E17='Non-Demographic Change'!$C$83,E17='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P17=0,J17,(J17/SUMIF($C$6:$C$455,$C17,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B17,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":192.66441563716779},{"$f":"IFERROR(IF($P17=0,K17,(K17/SUMIF($C$6:$C$455,$C17,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B17,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":194.62076580545622},{"$f":"IFERROR(IF($P17=0,L17,(L17/SUMIF($C$6:$C$455,$C17,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B17,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":197.56132242905377},{"$f":"IFERROR(IF($P17=0,M17,(M17/SUMIF($C$6:$C$455,$C17,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B17,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":200.30893330374496},{"$f":"IFERROR(IF($P17=0,N17,(N17/SUMIF($C$6:$C$455,$C17,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B17,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":203.31161288991379},null,{"$f":"IF(OR($E17='Commissioner plans'!$C$12,$E17='Commissioner plans'!$C$21,$E17='Commissioner plans'!$C$30,$E17='Commissioner plans'!$C$39,$E17='Commissioner plans'!$C$48,,$E17='Commissioner plans'!$C$57,,$E17='Commissioner plans'!$C$66,,$E17='Commissioner plans'!$C$75,$E17='Commissioner plans'!$C$84,$E17='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W17=0,Q17,Q17/SUMIF($C$6:$C$455,$C17,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B17,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":189.38022809743146},{"$f":"IFERROR(IF($W17=0,R17,R17/SUMIF($C$6:$C$455,$C17,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B17,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":192.84249831390548},{"$f":"IFERROR(IF($W17=0,S17,S17/SUMIF($C$6:$C$455,$C17,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B17,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":195.6977725006478},{"$f":"IFERROR(IF($W17=0,T17,T17/SUMIF($C$6:$C$455,$C17,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B17,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":198.38621487268307},{"$f":"IFERROR(IF($W17=0,U17,U17/SUMIF($C$6:$C$455,$C17,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B17,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":201.31092952234977},null,{"$f":"IF(OR($E17='Impact of trust strategy'!$C$12,$E17='Impact of trust strategy'!$C$21,$E17='Impact of trust strategy'!$C$30,$E17='Impact of trust strategy'!$C$39,$E17='Impact of trust strategy'!$C$48,,$E17='Impact of trust strategy'!$C$57,,$E17='Impact of trust strategy'!$C$66,,$E17='Impact of trust strategy'!$C$75,$E17='Impact of trust strategy'!$C$84,$E17='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD17=0,X17,X17/SUMIF($C$6:$C$455,$C17,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B17,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":190.3271292379186},{"$f":"IFERROR(IF($AD17=0,Y17,Y17/SUMIF($C$6:$C$455,$C17,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B17,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":193.80671080547498},{"$f":"IFERROR(IF($AD17=0,Z17,Z17/SUMIF($C$6:$C$455,$C17,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B17,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":196.67626136315101},{"$f":"IFERROR(IF($AD17=0,AA17,AA17/SUMIF($C$6:$C$455,$C17,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B17,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":199.37814594704648},{"$f":"IFERROR(IF($AD17=0,AB17,AB17/SUMIF($C$6:$C$455,$C17,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B17,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":202.31748416996149},null,"ABC","AB","Paediatrics","Elective","25-34",190,190.3271292379186,193.80671080547498,196.67626136315101,199.37814594704648,202.31748416996149]
["ABD","AB",2,"PaediatricsElective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Elective","35-44",{"$f":"'Historical volumes'!$G7","v":210},null,{"$f":"H18*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G18,'Demographic Change'!$B$16:$B$24,0))))","v":203.18394997394478},{"$f":"J18*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G18,'Demographic Change'!$B$16:$B$24,0))))","v":196.36789994788953},{"$f":"K18*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G18,'Demographic Change'!$B$16:$B$24,0))))","v":185.70609692548203},{"$f":"L18*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G18,'Demographic Change'!$B$16:$B$24,0))))","v":174.93486190724335},{"$f":"M18*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G18,'Demographic Change'!$B$16:$B$24,0))))","v":164.0541948931735},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E18,E18='Non-Demographic Change'!$C$20,E18='Non-Demographic Change'!$C$29,E18='Non-Demographic Change'!$C$38,E18='Non-Demographic Change'!$C$47,E18='Non-Demographic Change'!$C$56,E18='Non-Demographic Change'!$C$65,E18='Non-Demographic Change'!$C$74,E18='Non-Demographic Change'!$C$83,E18='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P18=0,J18,(J18/SUMIF($C$6:$C$455,$C18,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B18,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":204.06585706402345},{"$f":"IFERROR(IF($P18=0,K18,(K18/SUMIF($C$6:$C$455,$C18,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B18,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":197.33846838147102},{"$f":"IFERROR(IF($P18=0,L18,(L18/SUMIF($C$6:$C$455,$C18,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B18,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":186.67343219456291},{"$f":"IFERROR(IF($P18=0,M18,(M18/SUMIF($C$6:$C$455,$C18,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B18,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":175.6942532541963},{"$f":"IFERROR(IF($P18=0,N18,(N18/SUMIF($C$6:$C$455,$C18,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B18,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":164.80912326529793},null,{"$f":"IF(OR($E18='Commissioner plans'!$C$12,$E18='Commissioner plans'!$C$21,$E18='Commissioner plans'!$C$30,$E18='Commissioner plans'!$C$39,$E18='Commissioner plans'!$C$48,,$E18='Commissioner plans'!$C$57,,$E18='Commissioner plans'!$C$66,,$E18='Commissioner plans'!$C$75,$E18='Commissioner plans'!$C$84,$E18='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W18=0,Q18,Q18/SUMIF($C$6:$C$455,$C18,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B18,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":200.5873187836728},{"$f":"IFERROR(IF($W18=0,R18,R18/SUMIF($C$6:$C$455,$C18,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B18,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":195.53536899635216},{"$f":"IFERROR(IF($W18=0,S18,S18/SUMIF($C$6:$C$455,$C18,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B18,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":184.91258519817572},{"$f":"IFERROR(IF($W18=0,T18,T18/SUMIF($C$6:$C$455,$C18,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B18,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":174.00780535897812},{"$f":"IFERROR(IF($W18=0,U18,U18/SUMIF($C$6:$C$455,$C18,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B18,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":163.1873227835014},null,{"$f":"IF(OR($E18='Impact of trust strategy'!$C$12,$E18='Impact of trust strategy'!$C$21,$E18='Impact of trust strategy'!$C$30,$E18='Impact of trust strategy'!$C$39,$E18='Impact of trust strategy'!$C$48,,$E18='Impact of trust strategy'!$C$57,,$E18='Impact of trust strategy'!$C$66,,$E18='Impact of trust strategy'!$C$75,$E18='Impact of trust strategy'!$C$84,$E18='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD18=0,X18,X18/SUMIF($C$6:$C$455,$C18,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B18,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":201.59025537759115},{"$f":"IFERROR(IF($AD18=0,Y18,Y18/SUMIF($C$6:$C$455,$C18,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B18,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":196.51304584133391},{"$f":"IFERROR(IF($AD18=0,Z18,Z18/SUMIF($C$6:$C$455,$C18,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B18,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":185.83714812416659},{"$f":"IFERROR(IF($AD18=0,AA18,AA18/SUMIF($C$6:$C$455,$C18,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B18,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":174.87784438577299},{"$f":"IFERROR(IF($AD18=0,AB18,AB18/SUMIF($C$6:$C$455,$C18,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B18,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":164.0032593974189},null,"ABD","AB","Paediatrics","Elective","35-44",210,201.59025537759115,196.51304584133391,185.83714812416659,174.87784438577299,164.0032593974189]
["ABE","AB",2,"PaediatricsElective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Elective","45-54",{"$f":"'Historical volumes'!$H7","v":230},null,{"$f":"H19*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G19,'Demographic Change'!$B$16:$B$24,0))))","v":228.21625652498136},{"$f":"J19*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G19,'Demographic Change'!$B$16:$B$24,0))))","v":226.43251304996272},{"$f":"K19*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G19,'Demographic Change'!$B$16:$B$24,0))))","v":223.63683818046235},{"$f":"L19*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G19,'Demographic Change'!$B$16:$B$24,0))))","v":220.80686055182699},{"$f":"M19*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G19,'Demographic Change'!$B$16:$B$24,0))))","v":217.94258016405666},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E19,E19='Non-Demographic Change'!$C$20,E19='Non-Demographic Change'!$C$29,E19='Non-Demographic Change'!$C$38,E19='Non-Demographic Change'!$C$47,E19='Non-Demographic Change'!$C$56,E19='Non-Demographic Change'!$C$65,E19='Non-Demographic Change'!$C$74,E19='Non-Demographic Change'!$C$83,E19='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P19=0,J19,(J19/SUMIF($C$6:$C$455,$C19,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B19,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":229.20681475916476},{"$f":"IFERROR(IF($P19=0,K19,(K19/SUMIF($C$6:$C$455,$C19,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B19,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":227.551678909358},{"$f":"IFERROR(IF($P19=0,L19,(L19/SUMIF($C$6:$C$455,$C19,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B19,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":224.80175308966159},{"$f":"IFERROR(IF($P19=0,M19,(M19/SUMIF($C$6:$C$455,$C19,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B19,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":221.76538201188802},{"$f":"IFERROR(IF($P19=0,N19,(N19/SUMIF($C$6:$C$455,$C19,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B19,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":218.94548677895293},null,{"$f":"IF(OR($E19='Commissioner plans'!$C$12,$E19='Commissioner plans'!$C$21,$E19='Commissioner plans'!$C$30,$E19='Commissioner plans'!$C$39,$E19='Commissioner plans'!$C$48,,$E19='Commissioner plans'!$C$57,,$E19='Commissioner plans'!$C$66,,$E19='Commissioner plans'!$C$75,$E19='Commissioner plans'!$C$84,$E19='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W19=0,Q19,Q19/SUMIF($C$6:$C$455,$C19,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B19,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":225.29971981085669},{"$f":"IFERROR(IF($W19=0,R19,R19/SUMIF($C$6:$C$455,$C19,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B19,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":225.4725186944774},{"$f":"IFERROR(IF($W19=0,S19,S19/SUMIF($C$6:$C$455,$C19,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B19,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":222.68125052506562},{"$f":"IFERROR(IF($W19=0,T19,T19/SUMIF($C$6:$C$455,$C19,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B19,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":219.63670816627791},{"$f":"IFERROR(IF($W19=0,U19,U19/SUMIF($C$6:$C$455,$C19,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B19,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":216.79095862595935},null,{"$f":"IF(OR($E19='Impact of trust strategy'!$C$12,$E19='Impact of trust strategy'!$C$21,$E19='Impact of trust strategy'!$C$30,$E19='Impact of trust strategy'!$C$39,$E19='Impact of trust strategy'!$C$48,,$E19='Impact of trust strategy'!$C$57,,$E19='Impact of trust strategy'!$C$66,,$E19='Impact of trust strategy'!$C$75,$E19='Impact of trust strategy'!$C$84,$E19='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD19=0,X19,X19/SUMIF($C$6:$C$455,$C19,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B19,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":226.42621840991094},{"$f":"IFERROR(IF($AD19=0,Y19,Y19/SUMIF($C$6:$C$455,$C19,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B19,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":226.59988128794976},{"$f":"IFERROR(IF($AD19=0,Z19,Z19/SUMIF($C$6:$C$455,$C19,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B19,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":223.79465677769093},{"$f":"IFERROR(IF($AD19=0,AA19,AA19/SUMIF($C$6:$C$455,$C19,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B19,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":220.73489170710928},{"$f":"IFERROR(IF($AD19=0,AB19,AB19/SUMIF($C$6:$C$455,$C19,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B19,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":217.87491341908913},null,"ABE","AB","Paediatrics","Elective","45-54",230,226.42621840991094,226.59988128794976,223.79465677769093,220.73489170710928,217.87491341908913]
["ABF","AB",2,"PaediatricsElective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Elective","55-64",{"$f":"'Historical volumes'!$I7","v":250},null,{"$f":"H20*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G20,'Demographic Change'!$B$16:$B$24,0))))","v":255.18710633567986},{"$f":"J20*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G20,'Demographic Change'!$B$16:$B$24,0))))","v":260.37421267135971},{"$f":"K20*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G20,'Demographic Change'!$B$16:$B$24,0))))","v":268.48832901074462},{"$f":"L20*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G20,'Demographic Change'!$B$16:$B$24,0))))","v":276.67654686921071},{"$f":"M20*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G20,'Demographic Change'!$B$16:$B$24,0))))","v":284.93886624675798},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E20,E20='Non-Demographic Change'!$C$20,E20='Non-Demographic Change'!$C$29,E20='Non-Demographic Change'!$C$38,E20='Non-Demographic Change'!$C$47,E20='Non-Demographic Change'!$C$56,E20='Non-Demographic Change'!$C$65,E20='Non-Demographic Change'!$C$74,E20='Non-Demographic Change'!$C$83,E20='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P20=0,J20,(J20/SUMIF($C$6:$C$455,$C20,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B20,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":256.29472983843664},{"$f":"IFERROR(IF($P20=0,K20,(K20/SUMIF($C$6:$C$455,$C20,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B20,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":261.66113885330958},{"$f":"IFERROR(IF($P20=0,L20,(L20/SUMIF($C$6:$C$455,$C20,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B20,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":269.88687345429565},{"$f":"IFERROR(IF($P20=0,M20,(M20/SUMIF($C$6:$C$455,$C20,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B20,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":277.87759835378398},{"$f":"IFERROR(IF($P20=0,N20,(N20/SUMIF($C$6:$C$455,$C20,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B20,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":286.25006974625222},null,{"$f":"IF(OR($E20='Commissioner plans'!$C$12,$E20='Commissioner plans'!$C$21,$E20='Commissioner plans'!$C$30,$E20='Commissioner plans'!$C$39,$E20='Commissioner plans'!$C$48,,$E20='Commissioner plans'!$C$57,,$E20='Commissioner plans'!$C$66,,$E20='Commissioner plans'!$C$75,$E20='Commissioner plans'!$C$84,$E20='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W20=0,Q20,Q20/SUMIF($C$6:$C$455,$C20,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B20,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":251.92589008433987},{"$f":"IFERROR(IF($W20=0,R20,R20/SUMIF($C$6:$C$455,$C20,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B20,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":259.27031742631908},{"$f":"IFERROR(IF($W20=0,S20,S20/SUMIF($C$6:$C$455,$C20,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B20,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":267.34109345282764},{"$f":"IFERROR(IF($W20=0,T20,T20/SUMIF($C$6:$C$455,$C20,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B20,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":275.21031651506604},{"$f":"IFERROR(IF($W20=0,U20,U20/SUMIF($C$6:$C$455,$C20,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B20,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":283.43323235381337},null,{"$f":"IF(OR($E20='Impact of trust strategy'!$C$12,$E20='Impact of trust strategy'!$C$21,$E20='Impact of trust strategy'!$C$30,$E20='Impact of trust strategy'!$C$39,$E20='Impact of trust strategy'!$C$48,,$E20='Impact of trust strategy'!$C$57,,$E20='Impact of trust strategy'!$C$66,,$E20='Impact of trust strategy'!$C$75,$E20='Impact of trust strategy'!$C$84,$E20='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD20=0,X20,X20/SUMIF($C$6:$C$455,$C20,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B20,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":253.18551953476154},{"$f":"IFERROR(IF($AD20=0,Y20,Y20/SUMIF($C$6:$C$455,$C20,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B20,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":260.56666901345062},{"$f":"IFERROR(IF($AD20=0,Z20,Z20/SUMIF($C$6:$C$455,$C20,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B20,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":268.67779892009173},{"$f":"IFERROR(IF($AD20=0,AA20,AA20/SUMIF($C$6:$C$455,$C20,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B20,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":276.58636809764135},{"$f":"IFERROR(IF($AD20=0,AB20,AB20/SUMIF($C$6:$C$455,$C20,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B20,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":284.85039851558241},null,"ABF","AB","Paediatrics","Elective","55-64",250,253.18551953476154,260.56666901345062,268.67779892009173,276.58636809764135,284.85039851558241]
["ABG","AB",2,"PaediatricsElective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Elective","65-74",{"$f":"'Historical volumes'!$J7","v":270},null,{"$f":"H21*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G21,'Demographic Change'!$B$16:$B$24,0))))","v":277.11597999523701},{"$f":"J21*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G21,'Demographic Change'!$B$16:$B$24,0))))","v":284.23195999047397},{"$f":"K21*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G21,'Demographic Change'!$B$16:$B$24,0))))","v":295.37747082638731},{"$f":"L21*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G21,'Demographic Change'!$B$16:$B$24,0))))","v":306.63015003572286},{"$f":"M21*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G21,'Demographic Change'!$B$16:$B$24,0))))","v":317.98999761848069},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E21,E21='Non-Demographic Change'!$C$20,E21='Non-Demographic Change'!$C$29,E21='Non-Demographic Change'!$C$38,E21='Non-Demographic Change'!$C$47,E21='Non-Demographic Change'!$C$56,E21='Non-Demographic Change'!$C$65,E21='Non-Demographic Change'!$C$74,E21='Non-Demographic Change'!$C$83,E21='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P21=0,J21,(J21/SUMIF($C$6:$C$455,$C21,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B21,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":278.31878438782434},{"$f":"IFERROR(IF($P21=0,K21,(K21/SUMIF($C$6:$C$455,$C21,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B21,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":285.63680552915395},{"$f":"IFERROR(IF($P21=0,L21,(L21/SUMIF($C$6:$C$455,$C21,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B21,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.91607968173861},{"$f":"IFERROR(IF($P21=0,M21,(M21/SUMIF($C$6:$C$455,$C21,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B21,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":307.96122995949173},{"$f":"IFERROR(IF($P21=0,N21,(N21/SUMIF($C$6:$C$455,$C21,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B21,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":319.45329254617383},null,{"$f":"IF(OR($E21='Commissioner plans'!$C$12,$E21='Commissioner plans'!$C$21,$E21='Commissioner plans'!$C$30,$E21='Commissioner plans'!$C$39,$E21='Commissioner plans'!$C$48,,$E21='Commissioner plans'!$C$57,,$E21='Commissioner plans'!$C$66,,$E21='Commissioner plans'!$C$75,$E21='Commissioner plans'!$C$84,$E21='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W21=0,Q21,Q21/SUMIF($C$6:$C$455,$C21,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B21,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":273.57451918068602},{"$f":"IFERROR(IF($W21=0,R21,R21/SUMIF($C$6:$C$455,$C21,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B21,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":283.02691627319126},{"$f":"IFERROR(IF($W21=0,S21,S21/SUMIF($C$6:$C$455,$C21,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B21,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":294.11533947494939},{"$f":"IFERROR(IF($W21=0,T21,T21/SUMIF($C$6:$C$455,$C21,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B21,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":305.00518240270247},{"$f":"IFERROR(IF($W21=0,U21,U21/SUMIF($C$6:$C$455,$C21,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B21,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":316.30971958432463},null,{"$f":"IF(OR($E21='Impact of trust strategy'!$C$12,$E21='Impact of trust strategy'!$C$21,$E21='Impact of trust strategy'!$C$30,$E21='Impact of trust strategy'!$C$39,$E21='Impact of trust strategy'!$C$48,,$E21='Impact of trust strategy'!$C$57,,$E21='Impact of trust strategy'!$C$66,,$E21='Impact of trust strategy'!$C$75,$E21='Impact of trust strategy'!$C$84,$E21='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD21=0,X21,X21/SUMIF($C$6:$C$455,$C21,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B21,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":274.94239177658943},{"$f":"IFERROR(IF($AD21=0,Y21,Y21/SUMIF($C$6:$C$455,$C21,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B21,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":284.44205085455718},{"$f":"IFERROR(IF($AD21=0,Z21,Z21/SUMIF($C$6:$C$455,$C21,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B21,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":295.58591617232412},{"$f":"IFERROR(IF($AD21=0,AA21,AA21/SUMIF($C$6:$C$455,$C21,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B21,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":306.53020831471594},{"$f":"IFERROR(IF($AD21=0,AB21,AB21/SUMIF($C$6:$C$455,$C21,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B21,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":317.89126818224622},null,"ABG","AB","Paediatrics","Elective","65-74",270,274.94239177658943,284.44205085455718,295.58591617232412,306.53020831471594,317.89126818224622]
["ABH","AB",2,"PaediatricsElective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Elective","75-84",{"$f":"'Historical volumes'!$K7","v":290},null,{"$f":"H22*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G22,'Demographic Change'!$B$16:$B$24,0))))","v":292.58032624814632},{"$f":"J22*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G22,'Demographic Change'!$B$16:$B$24,0))))","v":295.16065249629264},{"$f":"K22*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G22,'Demographic Change'!$B$16:$B$24,0))))","v":299.19838523644751},{"$f":"L22*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G22,'Demographic Change'!$B$16:$B$24,0))))","v":303.28390179601251},{"$f":"M22*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G22,'Demographic Change'!$B$16:$B$24,0))))","v":307.41720217498761},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E22,E22='Non-Demographic Change'!$C$20,E22='Non-Demographic Change'!$C$29,E22='Non-Demographic Change'!$C$38,E22='Non-Demographic Change'!$C$47,E22='Non-Demographic Change'!$C$56,E22='Non-Demographic Change'!$C$65,E22='Non-Demographic Change'!$C$74,E22='Non-Demographic Change'!$C$83,E22='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P22=0,J22,(J22/SUMIF($C$6:$C$455,$C22,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B22,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":293.85025265802699},{"$f":"IFERROR(IF($P22=0,K22,(K22/SUMIF($C$6:$C$455,$C22,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B22,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.61951421566857},{"$f":"IFERROR(IF($P22=0,L22,(L22/SUMIF($C$6:$C$455,$C22,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B22,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":300.75689707468507},{"$f":"IFERROR(IF($P22=0,M22,(M22/SUMIF($C$6:$C$455,$C22,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B22,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":304.60045567317019},{"$f":"IFERROR(IF($P22=0,N22,(N22/SUMIF($C$6:$C$455,$C22,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B22,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":308.83184425806343},null,{"$f":"IF(OR($E22='Commissioner plans'!$C$12,$E22='Commissioner plans'!$C$21,$E22='Commissioner plans'!$C$30,$E22='Commissioner plans'!$C$39,$E22='Commissioner plans'!$C$48,,$E22='Commissioner plans'!$C$57,,$E22='Commissioner plans'!$C$66,,$E22='Commissioner plans'!$C$75,$E22='Commissioner plans'!$C$84,$E22='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W22=0,Q22,Q22/SUMIF($C$6:$C$455,$C22,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B22,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":288.84123563152377},{"$f":"IFERROR(IF($W22=0,R22,R22/SUMIF($C$6:$C$455,$C22,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B22,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":293.90927495981981},{"$f":"IFERROR(IF($W22=0,S22,S22/SUMIF($C$6:$C$455,$C22,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B22,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":297.91992733222747},{"$f":"IFERROR(IF($W22=0,T22,T22/SUMIF($C$6:$C$455,$C22,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B22,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":301.67666739986055},{"$f":"IFERROR(IF($W22=0,U22,U22/SUMIF($C$6:$C$455,$C22,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B22,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":305.79279141991697},null,{"$f":"IF(OR($E22='Impact of trust strategy'!$C$12,$E22='Impact of trust strategy'!$C$21,$E22='Impact of trust strategy'!$C$30,$E22='Impact of trust strategy'!$C$39,$E22='Impact of trust strategy'!$C$48,,$E22='Impact of trust strategy'!$C$57,,$E22='Impact of trust strategy'!$C$66,,$E22='Impact of trust strategy'!$C$75,$E22='Impact of trust strategy'!$C$84,$E22='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD22=0,X22,X22/SUMIF($C$6:$C$455,$C22,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B22,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":290.28544180968134},{"$f":"IFERROR(IF($AD22=0,Y22,Y22/SUMIF($C$6:$C$455,$C22,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B22,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":295.37882133461886},{"$f":"IFERROR(IF($AD22=0,Z22,Z22/SUMIF($C$6:$C$455,$C22,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B22,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":299.4095269688886},{"$f":"IFERROR(IF($AD22=0,AA22,AA22/SUMIF($C$6:$C$455,$C22,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B22,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":303.18505073685981},{"$f":"IFERROR(IF($AD22=0,AB22,AB22/SUMIF($C$6:$C$455,$C22,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B22,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":307.32175537701653},null,"ABH","AB","Paediatrics","Elective","75-84",290,290.28544180968134,295.37882133461886,299.4095269688886,303.18505073685981,307.32175537701653]
["ABI","AB",2,"PaediatricsElective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Elective","85+",{"$f":"'Historical volumes'!$L7","v":310},null,{"$f":"H23*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G23,'Demographic Change'!$B$16:$B$24,0))))","v":297.23856317641588},{"$f":"J23*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G23,'Demographic Change'!$B$16:$B$24,0))))","v":284.47712635283176},{"$f":"K23*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G23,'Demographic Change'!$B$16:$B$24,0))))","v":264.5116526127083},{"$f":"L23*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G23,'Demographic Change'!$B$16:$B$24,0))))","v":244.36093220901665},{"$f":"M23*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G23,'Demographic Change'!$B$16:$B$24,0))))","v":224.00438217913813},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E23,E23='Non-Demographic Change'!$C$20,E23='Non-Demographic Change'!$C$29,E23='Non-Demographic Change'!$C$38,E23='Non-Demographic Change'!$C$47,E23='Non-Demographic Change'!$C$56,E23='Non-Demographic Change'!$C$65,E23='Non-Demographic Change'!$C$74,E23='Non-Demographic Change'!$C$83,E23='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P23=0,J23,(J23/SUMIF($C$6:$C$455,$C23,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B23,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":298.52870836920158},{"$f":"IFERROR(IF($P23=0,K23,(K23/SUMIF($C$6:$C$455,$C23,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B23,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":285.88318365133779},{"$f":"IFERROR(IF($P23=0,L23,(L23/SUMIF($C$6:$C$455,$C23,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B23,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":265.88948271571138},{"$f":"IFERROR(IF($P23=0,M23,(M23/SUMIF($C$6:$C$455,$C23,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B23,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":245.42170177449802},{"$f":"IFERROR(IF($P23=0,N23,(N23/SUMIF($C$6:$C$455,$C23,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B23,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":225.03518339514696},null,{"$f":"IF(OR($E23='Commissioner plans'!$C$12,$E23='Commissioner plans'!$C$21,$E23='Commissioner plans'!$C$30,$E23='Commissioner plans'!$C$39,$E23='Commissioner plans'!$C$48,,$E23='Commissioner plans'!$C$57,,$E23='Commissioner plans'!$C$66,,$E23='Commissioner plans'!$C$75,$E23='Commissioner plans'!$C$84,$E23='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W23=0,Q23,Q23/SUMIF($C$6:$C$455,$C23,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B23,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":293.43994166032434},{"$f":"IFERROR(IF($W23=0,R23,R23/SUMIF($C$6:$C$455,$C23,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B23,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":283.27104321624989},{"$f":"IFERROR(IF($W23=0,S23,S23/SUMIF($C$6:$C$455,$C23,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B23,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":263.38140916980404},{"$f":"IFERROR(IF($W23=0,T23,T23/SUMIF($C$6:$C$455,$C23,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B23,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":243.06595646847683},{"$f":"IFERROR(IF($W23=0,U23,U23/SUMIF($C$6:$C$455,$C23,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B23,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":222.82072971915767},null,{"$f":"IF(OR($E23='Impact of trust strategy'!$C$12,$E23='Impact of trust strategy'!$C$21,$E23='Impact of trust strategy'!$C$30,$E23='Impact of trust strategy'!$C$39,$E23='Impact of trust strategy'!$C$48,,$E23='Impact of trust strategy'!$C$57,,$E23='Impact of trust strategy'!$C$66,,$E23='Impact of trust strategy'!$C$75,$E23='Impact of trust strategy'!$C$84,$E23='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD23=0,X23,X23/SUMIF($C$6:$C$455,$C23,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B23,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":294.9071413686259},{"$f":"IFERROR(IF($AD23=0,Y23,Y23/SUMIF($C$6:$C$455,$C23,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B23,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":284.68739843233112},{"$f":"IFERROR(IF($AD23=0,Z23,Z23/SUMIF($C$6:$C$455,$C23,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B23,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":264.69831621565305},{"$f":"IFERROR(IF($AD23=0,AA23,AA23/SUMIF($C$6:$C$455,$C23,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B23,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":244.28128625081919},{"$f":"IFERROR(IF($AD23=0,AB23,AB23/SUMIF($C$6:$C$455,$C23,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B23,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":223.93483336775344},null,"ABI","AB","Paediatrics","Elective","85+",310,294.9071413686259,284.68739843233112,264.69831621565305,244.28128625081919,223.93483336775344]
["ACA","AC",3,"PaediatricsNon-Elective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D8","v":190},null,{"$f":"H24*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G24,'Demographic Change'!$B$16:$B$24,0))))","v":192.13148560587311},{"$f":"J24*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G24,'Demographic Change'!$B$16:$B$24,0))))","v":194.26297121174625},{"$f":"K24*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G24,'Demographic Change'!$B$16:$B$24,0))))","v":197.60125381506228},{"$f":"L24*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G24,'Demographic Change'!$B$16:$B$24,0))))","v":200.97088179493522},{"$f":"M24*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G24,'Demographic Change'!$B$16:$B$24,0))))","v":204.37185515136514},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E24,E24='Non-Demographic Change'!$C$20,E24='Non-Demographic Change'!$C$29,E24='Non-Demographic Change'!$C$38,E24='Non-Demographic Change'!$C$47,E24='Non-Demographic Change'!$C$56,E24='Non-Demographic Change'!$C$65,E24='Non-Demographic Change'!$C$74,E24='Non-Demographic Change'!$C$83,E24='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P24=0,J24,(J24/SUMIF($C$6:$C$455,$C24,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B24,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":192.96542017307141},{"$f":"IFERROR(IF($P24=0,K24,(K24/SUMIF($C$6:$C$455,$C24,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B24,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":195.28531160682692},{"$f":"IFERROR(IF($P24=0,L24,(L24/SUMIF($C$6:$C$455,$C24,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B24,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":198.63055045741544},{"$f":"IFERROR(IF($P24=0,M24,(M24/SUMIF($C$6:$C$455,$C24,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B24,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":201.84329537197002},{"$f":"IFERROR(IF($P24=0,N24,(N24/SUMIF($C$6:$C$455,$C24,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B24,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":205.31231334579249},null,{"$f":"IF(OR($E24='Commissioner plans'!$C$12,$E24='Commissioner plans'!$C$21,$E24='Commissioner plans'!$C$30,$E24='Commissioner plans'!$C$39,$E24='Commissioner plans'!$C$48,,$E24='Commissioner plans'!$C$57,,$E24='Commissioner plans'!$C$66,,$E24='Commissioner plans'!$C$75,$E24='Commissioner plans'!$C$84,$E24='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W24=0,Q24,Q24/SUMIF($C$6:$C$455,$C24,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B24,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":190.03005132772077},{"$f":"IFERROR(IF($W24=0,R24,R24/SUMIF($C$6:$C$455,$C24,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B24,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":193.54864971463346},{"$f":"IFERROR(IF($W24=0,S24,S24/SUMIF($C$6:$C$455,$C24,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B24,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":196.80877257175601},{"$f":"IFERROR(IF($W24=0,T24,T24/SUMIF($C$6:$C$455,$C24,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B24,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":199.96069089296216},{"$f":"IFERROR(IF($W24=0,U24,U24/SUMIF($C$6:$C$455,$C24,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B24,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":203.35084483416134},null,{"$f":"IF(OR($E24='Impact of trust strategy'!$C$12,$E24='Impact of trust strategy'!$C$21,$E24='Impact of trust strategy'!$C$30,$E24='Impact of trust strategy'!$C$39,$E24='Impact of trust strategy'!$C$48,,$E24='Impact of trust strategy'!$C$57,,$E24='Impact of trust strategy'!$C$66,,$E24='Impact of trust strategy'!$C$75,$E24='Impact of trust strategy'!$C$84,$E24='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD24=0,X24,X24/SUMIF($C$6:$C$455,$C24,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B24,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":190.98020158435935},{"$f":"IFERROR(IF($AD24=0,Y24,Y24/SUMIF($C$6:$C$455,$C24,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B24,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":194.51639296320661},{"$f":"IFERROR(IF($AD24=0,Z24,Z24/SUMIF($C$6:$C$455,$C24,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B24,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":197.79281643461476},{"$f":"IFERROR(IF($AD24=0,AA24,AA24/SUMIF($C$6:$C$455,$C24,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B24,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":200.96049434742696},{"$f":"IFERROR(IF($AD24=0,AB24,AB24/SUMIF($C$6:$C$455,$C24,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B24,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":204.36759905833213},null,"ACA","AC","Paediatrics","Non-Elective","0-18",190,190.98020158435935,194.51639296320661,197.79281643461476,200.96049434742696,204.36759905833213]
["ACB","AC",3,"PaediatricsNon-Elective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E8","v":210},null,{"$f":"H25*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G25,'Demographic Change'!$B$16:$B$24,0))))","v":213.21036889332007},{"$f":"J25*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G25,'Demographic Change'!$B$16:$B$24,0))))","v":216.42073778664013},{"$f":"K25*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G25,'Demographic Change'!$B$16:$B$24,0))))","v":221.44566301096714},{"$f":"L25*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G25,'Demographic Change'!$B$16:$B$24,0))))","v":226.52293120638092},{"$f":"M25*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G25,'Demographic Change'!$B$16:$B$24,0))))","v":231.65254237288141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E25,E25='Non-Demographic Change'!$C$20,E25='Non-Demographic Change'!$C$29,E25='Non-Demographic Change'!$C$38,E25='Non-Demographic Change'!$C$47,E25='Non-Demographic Change'!$C$56,E25='Non-Demographic Change'!$C$65,E25='Non-Demographic Change'!$C$74,E25='Non-Demographic Change'!$C$83,E25='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P25=0,J25,(J25/SUMIF($C$6:$C$455,$C25,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B25,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":214.13579502087305},{"$f":"IFERROR(IF($P25=0,K25,(K25/SUMIF($C$6:$C$455,$C25,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B25,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":217.55968702226818},{"$f":"IFERROR(IF($P25=0,L25,(L25/SUMIF($C$6:$C$455,$C25,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B25,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":222.59916418062159},{"$f":"IFERROR(IF($P25=0,M25,(M25/SUMIF($C$6:$C$455,$C25,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B25,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":227.50626610011844},{"$f":"IFERROR(IF($P25=0,N25,(N25/SUMIF($C$6:$C$455,$C25,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B25,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":232.7185381362078},null,{"$f":"IF(OR($E25='Commissioner plans'!$C$12,$E25='Commissioner plans'!$C$21,$E25='Commissioner plans'!$C$30,$E25='Commissioner plans'!$C$39,$E25='Commissioner plans'!$C$48,,$E25='Commissioner plans'!$C$57,,$E25='Commissioner plans'!$C$66,,$E25='Commissioner plans'!$C$75,$E25='Commissioner plans'!$C$84,$E25='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W25=0,Q25,Q25/SUMIF($C$6:$C$455,$C25,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B25,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":210.87838475112162},{"$f":"IFERROR(IF($W25=0,R25,R25/SUMIF($C$6:$C$455,$C25,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B25,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":215.62494029390288},{"$f":"IFERROR(IF($W25=0,S25,S25/SUMIF($C$6:$C$455,$C25,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B25,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":220.55755359384796},{"$f":"IFERROR(IF($W25=0,T25,T25/SUMIF($C$6:$C$455,$C25,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B25,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":225.38430155939329},{"$f":"IFERROR(IF($W25=0,U25,U25/SUMIF($C$6:$C$455,$C25,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B25,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":230.49524194326003},null,{"$f":"IF(OR($E25='Impact of trust strategy'!$C$12,$E25='Impact of trust strategy'!$C$21,$E25='Impact of trust strategy'!$C$30,$E25='Impact of trust strategy'!$C$39,$E25='Impact of trust strategy'!$C$48,,$E25='Impact of trust strategy'!$C$57,,$E25='Impact of trust strategy'!$C$66,,$E25='Impact of trust strategy'!$C$75,$E25='Impact of trust strategy'!$C$84,$E25='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD25=0,X25,X25/SUMIF($C$6:$C$455,$C25,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B25,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":211.9327766748772},{"$f":"IFERROR(IF($AD25=0,Y25,Y25/SUMIF($C$6:$C$455,$C25,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B25,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":216.70306499537239},{"$f":"IFERROR(IF($AD25=0,Z25,Z25/SUMIF($C$6:$C$455,$C25,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B25,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":221.66034136181716},{"$f":"IFERROR(IF($AD25=0,AA25,AA25/SUMIF($C$6:$C$455,$C25,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B25,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":226.51122306719023},{"$f":"IFERROR(IF($AD25=0,AB25,AB25/SUMIF($C$6:$C$455,$C25,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B25,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":231.6477181529763},null,"ACB","AC","Paediatrics","Non-Elective","19-24",210,211.9327766748772,216.70306499537239,221.66034136181716,226.51122306719023,231.6477181529763]
["ACC","AC",3,"PaediatricsNon-Elective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F8","v":230},null,{"$f":"H26*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G26,'Demographic Change'!$B$16:$B$24,0))))","v":232.21742021276597},{"$f":"J26*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G26,'Demographic Change'!$B$16:$B$24,0))))","v":234.43484042553192},{"$f":"K26*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G26,'Demographic Change'!$B$16:$B$24,0))))","v":237.91389627659578},{"$f":"L26*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G26,'Demographic Change'!$B$16:$B$24,0))))","v":241.43118351063833},{"$f":"M26*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G26,'Demographic Change'!$B$16:$B$24,0))))","v":244.98670212765961},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E26,E26='Non-Demographic Change'!$C$20,E26='Non-Demographic Change'!$C$29,E26='Non-Demographic Change'!$C$38,E26='Non-Demographic Change'!$C$47,E26='Non-Demographic Change'!$C$56,E26='Non-Demographic Change'!$C$65,E26='Non-Demographic Change'!$C$74,E26='Non-Demographic Change'!$C$83,E26='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P26=0,J26,(J26/SUMIF($C$6:$C$455,$C26,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B26,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":233.22534524499255},{"$f":"IFERROR(IF($P26=0,K26,(K26/SUMIF($C$6:$C$455,$C26,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B26,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":235.66859179814978},{"$f":"IFERROR(IF($P26=0,L26,(L26/SUMIF($C$6:$C$455,$C26,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B26,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":239.15317978253876},{"$f":"IFERROR(IF($P26=0,M26,(M26/SUMIF($C$6:$C$455,$C26,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B26,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":242.47923505190175},{"$f":"IFERROR(IF($P26=0,N26,(N26/SUMIF($C$6:$C$455,$C26,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B26,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":246.11405770884301},null,{"$f":"IF(OR($E26='Commissioner plans'!$C$12,$E26='Commissioner plans'!$C$21,$E26='Commissioner plans'!$C$30,$E26='Commissioner plans'!$C$39,$E26='Commissioner plans'!$C$48,,$E26='Commissioner plans'!$C$57,,$E26='Commissioner plans'!$C$66,,$E26='Commissioner plans'!$C$75,$E26='Commissioner plans'!$C$84,$E26='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W26=0,Q26,Q26/SUMIF($C$6:$C$455,$C26,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B26,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":229.67754682720209},{"$f":"IFERROR(IF($W26=0,R26,R26/SUMIF($C$6:$C$455,$C26,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B26,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":233.57280354251918},{"$f":"IFERROR(IF($W26=0,S26,S26/SUMIF($C$6:$C$455,$C26,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B26,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":236.95974089204756},{"$f":"IFERROR(IF($W26=0,T26,T26/SUMIF($C$6:$C$455,$C26,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B26,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":240.21761673491059},{"$f":"IFERROR(IF($W26=0,U26,U26/SUMIF($C$6:$C$455,$C26,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B26,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":243.76278628922475},null,{"$f":"IF(OR($E26='Impact of trust strategy'!$C$12,$E26='Impact of trust strategy'!$C$21,$E26='Impact of trust strategy'!$C$30,$E26='Impact of trust strategy'!$C$39,$E26='Impact of trust strategy'!$C$48,,$E26='Impact of trust strategy'!$C$57,,$E26='Impact of trust strategy'!$C$66,,$E26='Impact of trust strategy'!$C$75,$E26='Impact of trust strategy'!$C$84,$E26='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD26=0,X26,X26/SUMIF($C$6:$C$455,$C26,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B26,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":230.82593456133807},{"$f":"IFERROR(IF($AD26=0,Y26,Y26/SUMIF($C$6:$C$455,$C26,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B26,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":234.74066756023174},{"$f":"IFERROR(IF($AD26=0,Z26,Z26/SUMIF($C$6:$C$455,$C26,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B26,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":238.14453959650777},{"$f":"IFERROR(IF($AD26=0,AA26,AA26/SUMIF($C$6:$C$455,$C26,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B26,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":241.41870481858513},{"$f":"IFERROR(IF($AD26=0,AB26,AB26/SUMIF($C$6:$C$455,$C26,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B26,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":244.98160022067086},null,"ACC","AC","Paediatrics","Non-Elective","25-34",230,230.82593456133807,234.74066756023174,238.14453959650777,241.41870481858513,244.98160022067086]
["ACD","AC",3,"PaediatricsNon-Elective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G8","v":250},null,{"$f":"H27*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G27,'Demographic Change'!$B$16:$B$24,0))))","v":241.88565473088664},{"$f":"J27*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G27,'Demographic Change'!$B$16:$B$24,0))))","v":233.77130946177326},{"$f":"K27*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G27,'Demographic Change'!$B$16:$B$24,0))))","v":221.07868681605004},{"$f":"L27*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G27,'Demographic Change'!$B$16:$B$24,0))))","v":208.25578798481351},{"$f":"M27*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G27,'Demographic Change'!$B$16:$B$24,0))))","v":195.3026129680637},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E27,E27='Non-Demographic Change'!$C$20,E27='Non-Demographic Change'!$C$29,E27='Non-Demographic Change'!$C$38,E27='Non-Demographic Change'!$C$47,E27='Non-Demographic Change'!$C$56,E27='Non-Demographic Change'!$C$65,E27='Non-Demographic Change'!$C$74,E27='Non-Demographic Change'!$C$83,E27='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P27=0,J27,(J27/SUMIF($C$6:$C$455,$C27,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B27,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":242.93554412383742},{"$f":"IFERROR(IF($P27=0,K27,(K27/SUMIF($C$6:$C$455,$C27,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B27,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":235.00156889507087},{"$f":"IFERROR(IF($P27=0,L27,(L27/SUMIF($C$6:$C$455,$C27,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B27,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":222.23027642209871},{"$f":"IFERROR(IF($P27=0,M27,(M27/SUMIF($C$6:$C$455,$C27,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B27,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":209.15982530261465},{"$f":"IFERROR(IF($P27=0,N27,(N27/SUMIF($C$6:$C$455,$C27,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B27,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":196.20133722059276},null,{"$f":"IF(OR($E27='Commissioner plans'!$C$12,$E27='Commissioner plans'!$C$21,$E27='Commissioner plans'!$C$30,$E27='Commissioner plans'!$C$39,$E27='Commissioner plans'!$C$48,,$E27='Commissioner plans'!$C$57,,$E27='Commissioner plans'!$C$66,,$E27='Commissioner plans'!$C$75,$E27='Commissioner plans'!$C$84,$E27='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W27=0,Q27,Q27/SUMIF($C$6:$C$455,$C27,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B27,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":239.24003522379806},{"$f":"IFERROR(IF($W27=0,R27,R27/SUMIF($C$6:$C$455,$C27,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B27,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":232.91171243864972},{"$f":"IFERROR(IF($W27=0,S27,S27/SUMIF($C$6:$C$455,$C27,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B27,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":220.19204915958824},{"$f":"IFERROR(IF($W27=0,T27,T27/SUMIF($C$6:$C$455,$C27,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B27,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":207.20897911167455},{"$f":"IFERROR(IF($W27=0,U27,U27/SUMIF($C$6:$C$455,$C27,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B27,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":194.32691118823902},null,{"$f":"IF(OR($E27='Impact of trust strategy'!$C$12,$E27='Impact of trust strategy'!$C$21,$E27='Impact of trust strategy'!$C$30,$E27='Impact of trust strategy'!$C$39,$E27='Impact of trust strategy'!$C$48,,$E27='Impact of trust strategy'!$C$57,,$E27='Impact of trust strategy'!$C$66,,$E27='Impact of trust strategy'!$C$75,$E27='Impact of trust strategy'!$C$84,$E27='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD27=0,X27,X27/SUMIF($C$6:$C$455,$C27,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B27,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":240.43623539991702},{"$f":"IFERROR(IF($AD27=0,Y27,Y27/SUMIF($C$6:$C$455,$C27,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B27,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":234.07627100084295},{"$f":"IFERROR(IF($AD27=0,Z27,Z27/SUMIF($C$6:$C$455,$C27,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B27,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":221.29300940538616},{"$f":"IFERROR(IF($AD27=0,AA27,AA27/SUMIF($C$6:$C$455,$C27,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B27,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":208.2450240072329},{"$f":"IFERROR(IF($AD27=0,AB27,AB27/SUMIF($C$6:$C$455,$C27,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B27,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":195.29854574418019},null,"ACD","AC","Paediatrics","Non-Elective","35-44",250,240.43623539991702,234.07627100084295,221.29300940538616,208.2450240072329,195.29854574418019]
["ACE","AC",3,"PaediatricsNon-Elective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H8","v":270},null,{"$f":"H28*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G28,'Demographic Change'!$B$16:$B$24,0))))","v":267.90604026845637},{"$f":"J28*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G28,'Demographic Change'!$B$16:$B$24,0))))","v":265.81208053691273},{"$f":"K28*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G28,'Demographic Change'!$B$16:$B$24,0))))","v":262.53020134228183},{"$f":"L28*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G28,'Demographic Change'!$B$16:$B$24,0))))","v":259.2080536912751},{"$f":"M28*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G28,'Demographic Change'!$B$16:$B$24,0))))","v":255.84563758389257},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E28,E28='Non-Demographic Change'!$C$20,E28='Non-Demographic Change'!$C$29,E28='Non-Demographic Change'!$C$38,E28='Non-Demographic Change'!$C$47,E28='Non-Demographic Change'!$C$56,E28='Non-Demographic Change'!$C$65,E28='Non-Demographic Change'!$C$74,E28='Non-Demographic Change'!$C$83,E28='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P28=0,J28,(J28/SUMIF($C$6:$C$455,$C28,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B28,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":269.06886949988899},{"$f":"IFERROR(IF($P28=0,K28,(K28/SUMIF($C$6:$C$455,$C28,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B28,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":267.21095972494447},{"$f":"IFERROR(IF($P28=0,L28,(L28/SUMIF($C$6:$C$455,$C28,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B28,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":263.8977101487331},{"$f":"IFERROR(IF($P28=0,M28,(M28/SUMIF($C$6:$C$455,$C28,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B28,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":260.33327453569456},{"$f":"IFERROR(IF($P28=0,N28,(N28/SUMIF($C$6:$C$455,$C28,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B28,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":257.02296274050997},null,{"$f":"IF(OR($E28='Commissioner plans'!$C$12,$E28='Commissioner plans'!$C$21,$E28='Commissioner plans'!$C$30,$E28='Commissioner plans'!$C$39,$E28='Commissioner plans'!$C$48,,$E28='Commissioner plans'!$C$57,,$E28='Commissioner plans'!$C$66,,$E28='Commissioner plans'!$C$75,$E28='Commissioner plans'!$C$84,$E28='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W28=0,Q28,Q28/SUMIF($C$6:$C$455,$C28,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B28,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":264.97582331536904},{"$f":"IFERROR(IF($W28=0,R28,R28/SUMIF($C$6:$C$455,$C28,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B28,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":264.83466686854649},{"$f":"IFERROR(IF($W28=0,S28,S28/SUMIF($C$6:$C$455,$C28,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B28,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":261.47732209000799},{"$f":"IFERROR(IF($W28=0,T28,T28/SUMIF($C$6:$C$455,$C28,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B28,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":257.90513052539944},{"$f":"IFERROR(IF($W28=0,U28,U28/SUMIF($C$6:$C$455,$C28,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B28,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":254.56747217608108},null,{"$f":"IF(OR($E28='Impact of trust strategy'!$C$12,$E28='Impact of trust strategy'!$C$21,$E28='Impact of trust strategy'!$C$30,$E28='Impact of trust strategy'!$C$39,$E28='Impact of trust strategy'!$C$48,,$E28='Impact of trust strategy'!$C$57,,$E28='Impact of trust strategy'!$C$66,,$E28='Impact of trust strategy'!$C$75,$E28='Impact of trust strategy'!$C$84,$E28='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD28=0,X28,X28/SUMIF($C$6:$C$455,$C28,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B28,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":266.30070243194587},{"$f":"IFERROR(IF($AD28=0,Y28,Y28/SUMIF($C$6:$C$455,$C28,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B28,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":266.15884020288922},{"$f":"IFERROR(IF($AD28=0,Z28,Z28/SUMIF($C$6:$C$455,$C28,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B28,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":262.784708700458},{"$f":"IFERROR(IF($AD28=0,AA28,AA28/SUMIF($C$6:$C$455,$C28,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B28,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":259.19465617802643},{"$f":"IFERROR(IF($AD28=0,AB28,AB28/SUMIF($C$6:$C$455,$C28,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B28,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":255.84030953696146},null,"ACE","AC","Paediatrics","Non-Elective","45-54",270,266.30070243194587,266.15884020288922,262.784708700458,259.19465617802643,255.84030953696146]
["ACF","AC",3,"PaediatricsNon-Elective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I8","v":290},null,{"$f":"H29*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G29,'Demographic Change'!$B$16:$B$24,0))))","v":296.01704334938864},{"$f":"J29*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G29,'Demographic Change'!$B$16:$B$24,0))))","v":302.03408669877729},{"$f":"K29*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G29,'Demographic Change'!$B$16:$B$24,0))))","v":311.44646165246382},{"$f":"L29*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G29,'Demographic Change'!$B$16:$B$24,0))))","v":320.94479436828453},{"$f":"M29*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G29,'Demographic Change'!$B$16:$B$24,0))))","v":330.52908484623936},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E29,E29='Non-Demographic Change'!$C$20,E29='Non-Demographic Change'!$C$29,E29='Non-Demographic Change'!$C$38,E29='Non-Demographic Change'!$C$47,E29='Non-Demographic Change'!$C$56,E29='Non-Demographic Change'!$C$65,E29='Non-Demographic Change'!$C$74,E29='Non-Demographic Change'!$C$83,E29='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P29=0,J29,(J29/SUMIF($C$6:$C$455,$C29,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B29,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":297.30188661258649},{"$f":"IFERROR(IF($P29=0,K29,(K29/SUMIF($C$6:$C$455,$C29,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B29,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":303.62359006937533},{"$f":"IFERROR(IF($P29=0,L29,(L29/SUMIF($C$6:$C$455,$C29,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B29,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":313.06877320698305},{"$f":"IFERROR(IF($P29=0,M29,(M29/SUMIF($C$6:$C$455,$C29,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B29,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":322.33801409038944},{"$f":"IFERROR(IF($P29=0,N29,(N29/SUMIF($C$6:$C$455,$C29,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B29,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.05008090565269},null,{"$f":"IF(OR($E29='Commissioner plans'!$C$12,$E29='Commissioner plans'!$C$21,$E29='Commissioner plans'!$C$30,$E29='Commissioner plans'!$C$39,$E29='Commissioner plans'!$C$48,,$E29='Commissioner plans'!$C$57,,$E29='Commissioner plans'!$C$66,,$E29='Commissioner plans'!$C$75,$E29='Commissioner plans'!$C$84,$E29='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W29=0,Q29,Q29/SUMIF($C$6:$C$455,$C29,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B29,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":292.7793628627673},{"$f":"IFERROR(IF($W29=0,R29,R29/SUMIF($C$6:$C$455,$C29,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B29,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":300.92348162749687},{"$f":"IFERROR(IF($W29=0,S29,S29/SUMIF($C$6:$C$455,$C29,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B29,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":310.19740338796169},{"$f":"IFERROR(IF($W29=0,T29,T29/SUMIF($C$6:$C$455,$C29,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B29,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":319.33154816858246},{"$f":"IFERROR(IF($W29=0,U29,U29/SUMIF($C$6:$C$455,$C29,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B29,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":328.87781243637647},null,{"$f":"IF(OR($E29='Impact of trust strategy'!$C$12,$E29='Impact of trust strategy'!$C$21,$E29='Impact of trust strategy'!$C$30,$E29='Impact of trust strategy'!$C$39,$E29='Impact of trust strategy'!$C$48,,$E29='Impact of trust strategy'!$C$57,,$E29='Impact of trust strategy'!$C$66,,$E29='Impact of trust strategy'!$C$75,$E29='Impact of trust strategy'!$C$84,$E29='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD29=0,X29,X29/SUMIF($C$6:$C$455,$C29,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B29,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":294.24325967708108},{"$f":"IFERROR(IF($AD29=0,Y29,Y29/SUMIF($C$6:$C$455,$C29,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B29,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":302.42809903563432},{"$f":"IFERROR(IF($AD29=0,Z29,Z29/SUMIF($C$6:$C$455,$C29,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B29,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":311.74839040490144},{"$f":"IFERROR(IF($AD29=0,AA29,AA29/SUMIF($C$6:$C$455,$C29,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B29,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":320.92820590942534},{"$f":"IFERROR(IF($AD29=0,AB29,AB29/SUMIF($C$6:$C$455,$C29,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B29,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":330.52220149855833},null,"ACF","AC","Paediatrics","Non-Elective","55-64",290,294.24325967708108,302.42809903563432,311.74839040490144,320.92820590942534,330.52220149855833]
["ACG","AC",3,"PaediatricsNon-Elective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J8","v":310},null,{"$f":"H30*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G30,'Demographic Change'!$B$16:$B$24,0))))","v":318.1701992537906},{"$f":"J30*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G30,'Demographic Change'!$B$16:$B$24,0))))","v":326.34039850758114},{"$f":"K30*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G30,'Demographic Change'!$B$16:$B$24,0))))","v":339.13709613400016},{"$f":"L30*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G30,'Demographic Change'!$B$16:$B$24,0))))","v":352.05683892990396},{"$f":"M30*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G30,'Demographic Change'!$B$16:$B$24,0))))","v":365.09962689529254},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E30,E30='Non-Demographic Change'!$C$20,E30='Non-Demographic Change'!$C$29,E30='Non-Demographic Change'!$C$38,E30='Non-Demographic Change'!$C$47,E30='Non-Demographic Change'!$C$56,E30='Non-Demographic Change'!$C$65,E30='Non-Demographic Change'!$C$74,E30='Non-Demographic Change'!$C$83,E30='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P30=0,J30,(J30/SUMIF($C$6:$C$455,$C30,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B30,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":319.55119688972417},{"$f":"IFERROR(IF($P30=0,K30,(K30/SUMIF($C$6:$C$455,$C30,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B30,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":328.05781778650987},{"$f":"IFERROR(IF($P30=0,L30,(L30/SUMIF($C$6:$C$455,$C30,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B30,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":340.90364704199607},{"$f":"IFERROR(IF($P30=0,M30,(M30/SUMIF($C$6:$C$455,$C30,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B30,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.58511587941638},{"$f":"IFERROR(IF($P30=0,N30,(N30/SUMIF($C$6:$C$455,$C30,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B30,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.77970625671804},null,{"$f":"IF(OR($E30='Commissioner plans'!$C$12,$E30='Commissioner plans'!$C$21,$E30='Commissioner plans'!$C$30,$E30='Commissioner plans'!$C$39,$E30='Commissioner plans'!$C$48,,$E30='Commissioner plans'!$C$57,,$E30='Commissioner plans'!$C$66,,$E30='Commissioner plans'!$C$75,$E30='Commissioner plans'!$C$84,$E30='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W30=0,Q30,Q30/SUMIF($C$6:$C$455,$C30,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B30,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":314.69021906787765},{"$f":"IFERROR(IF($W30=0,R30,R30/SUMIF($C$6:$C$455,$C30,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B30,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":325.1404170567867},{"$f":"IFERROR(IF($W30=0,S30,S30/SUMIF($C$6:$C$455,$C30,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B30,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":337.77698438163702},{"$f":"IFERROR(IF($W30=0,T30,T30/SUMIF($C$6:$C$455,$C30,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B30,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":350.28720637175411},{"$f":"IFERROR(IF($W30=0,U30,U30/SUMIF($C$6:$C$455,$C30,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B30,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":363.27564538085522},null,{"$f":"IF(OR($E30='Impact of trust strategy'!$C$12,$E30='Impact of trust strategy'!$C$21,$E30='Impact of trust strategy'!$C$30,$E30='Impact of trust strategy'!$C$39,$E30='Impact of trust strategy'!$C$48,,$E30='Impact of trust strategy'!$C$57,,$E30='Impact of trust strategy'!$C$66,,$E30='Impact of trust strategy'!$C$75,$E30='Impact of trust strategy'!$C$84,$E30='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD30=0,X30,X30/SUMIF($C$6:$C$455,$C30,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B30,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":316.263670163217},{"$f":"IFERROR(IF($AD30=0,Y30,Y30/SUMIF($C$6:$C$455,$C30,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B30,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":326.76611914207058},{"$f":"IFERROR(IF($AD30=0,Z30,Z30/SUMIF($C$6:$C$455,$C30,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B30,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":339.46586930354516},{"$f":"IFERROR(IF($AD30=0,AA30,AA30/SUMIF($C$6:$C$455,$C30,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B30,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":352.03864240361287},{"$f":"IFERROR(IF($AD30=0,AB30,AB30/SUMIF($C$6:$C$455,$C30,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B30,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":365.09202360775947},null,"ACG","AC","Paediatrics","Non-Elective","65-74",310,316.263670163217,326.76611914207058,339.46586930354516,352.03864240361287,365.09202360775947]
["ACH","AC",3,"PaediatricsNon-Elective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K8","v":330},null,{"$f":"H31*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G31,'Demographic Change'!$B$16:$B$24,0))))","v":332.9362333168562},{"$f":"J31*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G31,'Demographic Change'!$B$16:$B$24,0))))","v":335.87246663371235},{"$f":"K31*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G31,'Demographic Change'!$B$16:$B$24,0))))","v":340.46712802768167},{"$f":"L31*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G31,'Demographic Change'!$B$16:$B$24,0))))","v":345.11616411270393},{"$f":"M31*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G31,'Demographic Change'!$B$16:$B$24,0))))","v":349.81957488877907},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E31,E31='Non-Demographic Change'!$C$20,E31='Non-Demographic Change'!$C$29,E31='Non-Demographic Change'!$C$38,E31='Non-Demographic Change'!$C$47,E31='Non-Demographic Change'!$C$56,E31='Non-Demographic Change'!$C$65,E31='Non-Demographic Change'!$C$74,E31='Non-Demographic Change'!$C$83,E31='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P31=0,J31,(J31/SUMIF($C$6:$C$455,$C31,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B31,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":334.38132199016854},{"$f":"IFERROR(IF($P31=0,K31,(K31/SUMIF($C$6:$C$455,$C31,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B31,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":337.64004996723787},{"$f":"IFERROR(IF($P31=0,L31,(L31/SUMIF($C$6:$C$455,$C31,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B31,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":342.24060701602104},{"$f":"IFERROR(IF($P31=0,M31,(M31/SUMIF($C$6:$C$455,$C31,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B31,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.61431162809021},{"$f":"IFERROR(IF($P31=0,N31,(N31/SUMIF($C$6:$C$455,$C31,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B31,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.42934001779645},null,{"$f":"IF(OR($E31='Commissioner plans'!$C$12,$E31='Commissioner plans'!$C$21,$E31='Commissioner plans'!$C$30,$E31='Commissioner plans'!$C$39,$E31='Commissioner plans'!$C$48,,$E31='Commissioner plans'!$C$57,,$E31='Commissioner plans'!$C$66,,$E31='Commissioner plans'!$C$75,$E31='Commissioner plans'!$C$84,$E31='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W31=0,Q31,Q31/SUMIF($C$6:$C$455,$C31,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B31,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":329.29474992893211},{"$f":"IFERROR(IF($W31=0,R31,R31/SUMIF($C$6:$C$455,$C31,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B31,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":334.63743495624851},{"$f":"IFERROR(IF($W31=0,S31,S31/SUMIF($C$6:$C$455,$C31,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B31,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":339.10168217288555},{"$f":"IFERROR(IF($W31=0,T31,T31/SUMIF($C$6:$C$455,$C31,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B31,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":343.38141922828709},{"$f":"IFERROR(IF($W31=0,U31,U31/SUMIF($C$6:$C$455,$C31,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B31,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":348.07193016119777},null,{"$f":"IF(OR($E31='Impact of trust strategy'!$C$12,$E31='Impact of trust strategy'!$C$21,$E31='Impact of trust strategy'!$C$30,$E31='Impact of trust strategy'!$C$39,$E31='Impact of trust strategy'!$C$48,,$E31='Impact of trust strategy'!$C$57,,$E31='Impact of trust strategy'!$C$66,,$E31='Impact of trust strategy'!$C$75,$E31='Impact of trust strategy'!$C$84,$E31='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD31=0,X31,X31/SUMIF($C$6:$C$455,$C31,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B31,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":330.9412236785767},{"$f":"IFERROR(IF($AD31=0,Y31,Y31/SUMIF($C$6:$C$455,$C31,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B31,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":336.31062213102973},{"$f":"IFERROR(IF($AD31=0,Z31,Z31/SUMIF($C$6:$C$455,$C31,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B31,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":340.79719058374991},{"$f":"IFERROR(IF($AD31=0,AA31,AA31/SUMIF($C$6:$C$455,$C31,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B31,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":345.09832632442851},{"$f":"IFERROR(IF($AD31=0,AB31,AB31/SUMIF($C$6:$C$455,$C31,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B31,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":349.81228981200371},null,"ACH","AC","Paediatrics","Non-Elective","75-84",330,330.9412236785767,336.31062213102973,340.79719058374991,345.09832632442851,349.81228981200371]
["ACI","AC",3,"PaediatricsNon-Elective",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L8","v":350},null,{"$f":"H32*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G32,'Demographic Change'!$B$16:$B$24,0))))","v":335.59192616692116},{"$f":"J32*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G32,'Demographic Change'!$B$16:$B$24,0))))","v":321.18385233384231},{"$f":"K32*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G32,'Demographic Change'!$B$16:$B$24,0))))","v":298.64218843370287},{"$f":"L32*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G32,'Demographic Change'!$B$16:$B$24,0))))","v":275.89137507469616},{"$f":"M32*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G32,'Demographic Change'!$B$16:$B$24,0))))","v":252.90817342805914},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E32,E32='Non-Demographic Change'!$C$20,E32='Non-Demographic Change'!$C$29,E32='Non-Demographic Change'!$C$38,E32='Non-Demographic Change'!$C$47,E32='Non-Demographic Change'!$C$56,E32='Non-Demographic Change'!$C$65,E32='Non-Demographic Change'!$C$74,E32='Non-Demographic Change'!$C$83,E32='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P32=0,J32,(J32/SUMIF($C$6:$C$455,$C32,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B32,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":337.048541707163},{"$f":"IFERROR(IF($P32=0,K32,(K32/SUMIF($C$6:$C$455,$C32,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B32,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":322.87413445214992},{"$f":"IFERROR(IF($P32=0,L32,(L32/SUMIF($C$6:$C$455,$C32,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B32,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":300.19780306612574},{"$f":"IFERROR(IF($P32=0,M32,(M32/SUMIF($C$6:$C$455,$C32,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B32,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":277.0890181324977},{"$f":"IFERROR(IF($P32=0,N32,(N32/SUMIF($C$6:$C$455,$C32,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B32,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":254.07198125258526},null,{"$f":"IF(OR($E32='Commissioner plans'!$C$12,$E32='Commissioner plans'!$C$21,$E32='Commissioner plans'!$C$30,$E32='Commissioner plans'!$C$39,$E32='Commissioner plans'!$C$48,,$E32='Commissioner plans'!$C$57,,$E32='Commissioner plans'!$C$66,,$E32='Commissioner plans'!$C$75,$E32='Commissioner plans'!$C$84,$E32='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W32=0,Q32,Q32/SUMIF($C$6:$C$455,$C32,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B32,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":331.92139619160531},{"$f":"IFERROR(IF($W32=0,R32,R32/SUMIF($C$6:$C$455,$C32,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B32,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":320.00283194268661},{"$f":"IFERROR(IF($W32=0,S32,S32/SUMIF($C$6:$C$455,$C32,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B32,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":297.44448179862684},{"$f":"IFERROR(IF($W32=0,T32,T32/SUMIF($C$6:$C$455,$C32,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B32,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":274.50459230027576},{"$f":"IFERROR(IF($W32=0,U32,U32/SUMIF($C$6:$C$455,$C32,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B32,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":251.6446831388314},null,{"$f":"IF(OR($E32='Impact of trust strategy'!$C$12,$E32='Impact of trust strategy'!$C$21,$E32='Impact of trust strategy'!$C$30,$E32='Impact of trust strategy'!$C$39,$E32='Impact of trust strategy'!$C$48,,$E32='Impact of trust strategy'!$C$57,,$E32='Impact of trust strategy'!$C$66,,$E32='Impact of trust strategy'!$C$75,$E32='Impact of trust strategy'!$C$84,$E32='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD32=0,X32,X32/SUMIF($C$6:$C$455,$C32,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B32,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":333.58100317256333},{"$f":"IFERROR(IF($AD32=0,Y32,Y32/SUMIF($C$6:$C$455,$C32,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B32,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":321.60284610240001},{"$f":"IFERROR(IF($AD32=0,Z32,Z32/SUMIF($C$6:$C$455,$C32,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B32,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":298.93170420761993},{"$f":"IFERROR(IF($AD32=0,AA32,AA32/SUMIF($C$6:$C$455,$C32,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B32,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":275.87711526177713},{"$f":"IFERROR(IF($AD32=0,AB32,AB32/SUMIF($C$6:$C$455,$C32,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B32,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":252.90290655452552},null,"ACI","AC","Paediatrics","Non-Elective","85+",350,333.58100317256333,321.60284610240001,298.93170420761993,275.87711526177713,252.90290655452552]
["ADA","AD",4,"PaediatricsA&E",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"A&E","0-18",{"$f":"'Historical volumes'!$D9","v":200},null,{"$f":"H33*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G33,'Demographic Change'!$B$16:$B$24,0))))","v":202.24366905881382},{"$f":"J33*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G33,'Demographic Change'!$B$16:$B$24,0))))","v":204.48733811762764},{"$f":"K33*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G33,'Demographic Change'!$B$16:$B$24,0))))","v":208.00131980532873},{"$f":"L33*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G33,'Demographic Change'!$B$16:$B$24,0))))","v":211.54829662624763},{"$f":"M33*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G33,'Demographic Change'!$B$16:$B$24,0))))","v":215.1282685803844},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E33,E33='Non-Demographic Change'!$C$20,E33='Non-Demographic Change'!$C$29,E33='Non-Demographic Change'!$C$38,E33='Non-Demographic Change'!$C$47,E33='Non-Demographic Change'!$C$56,E33='Non-Demographic Change'!$C$65,E33='Non-Demographic Change'!$C$74,E33='Non-Demographic Change'!$C$83,E33='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P33=0,J33,(J33/SUMIF($C$6:$C$455,$C33,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B33,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":203.12149491902258},{"$f":"IFERROR(IF($P33=0,K33,(K33/SUMIF($C$6:$C$455,$C33,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B33,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":205.57691956861211},{"$f":"IFERROR(IF($P33=0,L33,(L33/SUMIF($C$6:$C$455,$C33,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B33,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":209.08478995517419},{"$f":"IFERROR(IF($P33=0,M33,(M33/SUMIF($C$6:$C$455,$C33,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B33,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":212.46662670733687},{"$f":"IFERROR(IF($P33=0,N33,(N33/SUMIF($C$6:$C$455,$C33,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B33,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":216.11822457451845},null,{"$f":"IF(OR($E33='Commissioner plans'!$C$12,$E33='Commissioner plans'!$C$21,$E33='Commissioner plans'!$C$30,$E33='Commissioner plans'!$C$39,$E33='Commissioner plans'!$C$48,,$E33='Commissioner plans'!$C$57,,$E33='Commissioner plans'!$C$66,,$E33='Commissioner plans'!$C$75,$E33='Commissioner plans'!$C$84,$E33='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W33=0,Q33,Q33/SUMIF($C$6:$C$455,$C33,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B33,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":199.85871657821426},{"$f":"IFERROR(IF($W33=0,R33,R33/SUMIF($C$6:$C$455,$C33,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B33,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":203.75903287367805},{"$f":"IFERROR(IF($W33=0,S33,S33/SUMIF($C$6:$C$455,$C33,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B33,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":207.17832909636527},{"$f":"IFERROR(IF($W33=0,T33,T33/SUMIF($C$6:$C$455,$C33,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B33,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":210.49677776679479},{"$f":"IFERROR(IF($W33=0,U33,U33/SUMIF($C$6:$C$455,$C33,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B33,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":214.06623257860937},null,{"$f":"IF(OR($E33='Impact of trust strategy'!$C$12,$E33='Impact of trust strategy'!$C$21,$E33='Impact of trust strategy'!$C$30,$E33='Impact of trust strategy'!$C$39,$E33='Impact of trust strategy'!$C$48,,$E33='Impact of trust strategy'!$C$57,,$E33='Impact of trust strategy'!$C$66,,$E33='Impact of trust strategy'!$C$75,$E33='Impact of trust strategy'!$C$84,$E33='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD33=0,X33,X33/SUMIF($C$6:$C$455,$C33,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B33,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":200.85801016110531},{"$f":"IFERROR(IF($AD33=0,Y33,Y33/SUMIF($C$6:$C$455,$C33,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B33,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":204.77782803804641},{"$f":"IFERROR(IF($AD33=0,Z33,Z33/SUMIF($C$6:$C$455,$C33,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B33,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":208.21422074184707},{"$f":"IFERROR(IF($AD33=0,AA33,AA33/SUMIF($C$6:$C$455,$C33,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B33,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":211.54926165562875},{"$f":"IFERROR(IF($AD33=0,AB33,AB33/SUMIF($C$6:$C$455,$C33,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B33,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":215.13656374150239},null,"ADA","AD","Paediatrics","A&E","0-18",200,200.85801016110531,204.77782803804641,208.21422074184707,211.54926165562875,215.13656374150239]
["ADB","AD",4,"PaediatricsA&E",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"A&E","19-24",{"$f":"'Historical volumes'!$E9","v":220},null,{"$f":"H34*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G34,'Demographic Change'!$B$16:$B$24,0))))","v":223.36324360252578},{"$f":"J34*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G34,'Demographic Change'!$B$16:$B$24,0))))","v":226.72648720505157},{"$f":"K34*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G34,'Demographic Change'!$B$16:$B$24,0))))","v":231.99069458291797},{"$f":"L34*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G34,'Demographic Change'!$B$16:$B$24,0))))","v":237.30973745430384},{"$f":"M34*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G34,'Demographic Change'!$B$16:$B$24,0))))","v":242.68361581920911},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E34,E34='Non-Demographic Change'!$C$20,E34='Non-Demographic Change'!$C$29,E34='Non-Demographic Change'!$C$38,E34='Non-Demographic Change'!$C$47,E34='Non-Demographic Change'!$C$56,E34='Non-Demographic Change'!$C$65,E34='Non-Demographic Change'!$C$74,E34='Non-Demographic Change'!$C$83,E34='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P34=0,J34,(J34/SUMIF($C$6:$C$455,$C34,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B34,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":224.33273764091464},{"$f":"IFERROR(IF($P34=0,K34,(K34/SUMIF($C$6:$C$455,$C34,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B34,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":227.93456677212671},{"$f":"IFERROR(IF($P34=0,L34,(L34/SUMIF($C$6:$C$455,$C34,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B34,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":233.19912437969884},{"$f":"IFERROR(IF($P34=0,M34,(M34/SUMIF($C$6:$C$455,$C34,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B34,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":238.33989781917174},{"$f":"IFERROR(IF($P34=0,N34,(N34/SUMIF($C$6:$C$455,$C34,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B34,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":243.80037328555102},null,{"$f":"IF(OR($E34='Commissioner plans'!$C$12,$E34='Commissioner plans'!$C$21,$E34='Commissioner plans'!$C$30,$E34='Commissioner plans'!$C$39,$E34='Commissioner plans'!$C$48,,$E34='Commissioner plans'!$C$57,,$E34='Commissioner plans'!$C$66,,$E34='Commissioner plans'!$C$75,$E34='Commissioner plans'!$C$84,$E34='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W34=0,Q34,Q34/SUMIF($C$6:$C$455,$C34,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B34,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":220.72923916429693},{"$f":"IFERROR(IF($W34=0,R34,R34/SUMIF($C$6:$C$455,$C34,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B34,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":225.91897466616408},{"$f":"IFERROR(IF($W34=0,S34,S34/SUMIF($C$6:$C$455,$C34,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B34,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":231.07278605047975},{"$f":"IFERROR(IF($W34=0,T34,T34/SUMIF($C$6:$C$455,$C34,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B34,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":236.13016915503329},{"$f":"IFERROR(IF($W34=0,U34,U34/SUMIF($C$6:$C$455,$C34,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B34,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":241.48554576202071},null,{"$f":"IF(OR($E34='Impact of trust strategy'!$C$12,$E34='Impact of trust strategy'!$C$21,$E34='Impact of trust strategy'!$C$30,$E34='Impact of trust strategy'!$C$39,$E34='Impact of trust strategy'!$C$48,,$E34='Impact of trust strategy'!$C$57,,$E34='Impact of trust strategy'!$C$66,,$E34='Impact of trust strategy'!$C$75,$E34='Impact of trust strategy'!$C$84,$E34='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD34=0,X34,X34/SUMIF($C$6:$C$455,$C34,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B34,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":221.83288536011838},{"$f":"IFERROR(IF($AD34=0,Y34,Y34/SUMIF($C$6:$C$455,$C34,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B34,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":227.04856953949488},{"$f":"IFERROR(IF($AD34=0,Z34,Z34/SUMIF($C$6:$C$455,$C34,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B34,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":232.22814998073213},{"$f":"IFERROR(IF($AD34=0,AA34,AA34/SUMIF($C$6:$C$455,$C34,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B34,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":237.31082000080843},{"$f":"IFERROR(IF($AD34=0,AB34,AB34/SUMIF($C$6:$C$455,$C34,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B34,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":242.69297349083078},null,"ADB","AD","Paediatrics","A&E","19-24",220,221.83288536011838,227.04856953949488,232.22814998073213,237.31082000080843,242.69297349083078]
["ADC","AD",4,"PaediatricsA&E",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"A&E","25-34",{"$f":"'Historical volumes'!$F9","v":240},null,{"$f":"H35*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G35,'Demographic Change'!$B$16:$B$24,0))))","v":242.31382978723406},{"$f":"J35*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G35,'Demographic Change'!$B$16:$B$24,0))))","v":244.62765957446808},{"$f":"K35*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G35,'Demographic Change'!$B$16:$B$24,0))))","v":248.25797872340428},{"$f":"L35*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G35,'Demographic Change'!$B$16:$B$24,0))))","v":251.92819148936172},{"$f":"M35*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G35,'Demographic Change'!$B$16:$B$24,0))))","v":255.63829787234044},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E35,E35='Non-Demographic Change'!$C$20,E35='Non-Demographic Change'!$C$29,E35='Non-Demographic Change'!$C$38,E35='Non-Demographic Change'!$C$47,E35='Non-Demographic Change'!$C$56,E35='Non-Demographic Change'!$C$65,E35='Non-Demographic Change'!$C$74,E35='Non-Demographic Change'!$C$83,E35='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P35=0,J35,(J35/SUMIF($C$6:$C$455,$C35,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B35,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":243.36557764694876},{"$f":"IFERROR(IF($P35=0,K35,(K35/SUMIF($C$6:$C$455,$C35,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B35,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":245.93112297089976},{"$f":"IFERROR(IF($P35=0,L35,(L35/SUMIF($C$6:$C$455,$C35,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B35,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":249.55114412091001},{"$f":"IFERROR(IF($P35=0,M35,(M35/SUMIF($C$6:$C$455,$C35,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B35,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":253.02181048894099},{"$f":"IFERROR(IF($P35=0,N35,(N35/SUMIF($C$6:$C$455,$C35,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B35,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":256.81466891357525},null,{"$f":"IF(OR($E35='Commissioner plans'!$C$12,$E35='Commissioner plans'!$C$21,$E35='Commissioner plans'!$C$30,$E35='Commissioner plans'!$C$39,$E35='Commissioner plans'!$C$48,,$E35='Commissioner plans'!$C$57,,$E35='Commissioner plans'!$C$66,,$E35='Commissioner plans'!$C$75,$E35='Commissioner plans'!$C$84,$E35='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W35=0,Q35,Q35/SUMIF($C$6:$C$455,$C35,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B35,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":239.45635112239347},{"$f":"IFERROR(IF($W35=0,R35,R35/SUMIF($C$6:$C$455,$C35,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B35,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":243.75638994514404},{"$f":"IFERROR(IF($W35=0,S35,S35/SUMIF($C$6:$C$455,$C35,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B35,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":247.27570606231424},{"$f":"IFERROR(IF($W35=0,T35,T35/SUMIF($C$6:$C$455,$C35,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B35,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":250.67596091694102},{"$f":"IFERROR(IF($W35=0,U35,U35/SUMIF($C$6:$C$455,$C35,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B35,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":254.37627369688224},null,{"$f":"IF(OR($E35='Impact of trust strategy'!$C$12,$E35='Impact of trust strategy'!$C$21,$E35='Impact of trust strategy'!$C$30,$E35='Impact of trust strategy'!$C$39,$E35='Impact of trust strategy'!$C$48,,$E35='Impact of trust strategy'!$C$57,,$E35='Impact of trust strategy'!$C$66,,$E35='Impact of trust strategy'!$C$75,$E35='Impact of trust strategy'!$C$84,$E35='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD35=0,X35,X35/SUMIF($C$6:$C$455,$C35,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B35,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":240.65363287800542},{"$f":"IFERROR(IF($AD35=0,Y35,Y35/SUMIF($C$6:$C$455,$C35,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B35,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":244.97517189486973},{"$f":"IFERROR(IF($AD35=0,Z35,Z35/SUMIF($C$6:$C$455,$C35,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B35,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":248.5120845926258},{"$f":"IFERROR(IF($AD35=0,AA35,AA35/SUMIF($C$6:$C$455,$C35,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B35,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":251.9293407215257},{"$f":"IFERROR(IF($AD35=0,AB35,AB35/SUMIF($C$6:$C$455,$C35,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B35,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":255.64815506536661},null,"ADC","AD","Paediatrics","A&E","25-34",240,240.65363287800542,244.97517189486973,248.5120845926258,251.9293407215257,255.64815506536661]
["ADD","AD",4,"PaediatricsA&E",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"A&E","35-44",{"$f":"'Historical volumes'!$G9","v":260},null,{"$f":"H36*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G36,'Demographic Change'!$B$16:$B$24,0))))","v":251.56108092012209},{"$f":"J36*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G36,'Demographic Change'!$B$16:$B$24,0))))","v":243.12216184024416},{"$f":"K36*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G36,'Demographic Change'!$B$16:$B$24,0))))","v":229.92183428869203},{"$f":"L36*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G36,'Demographic Change'!$B$16:$B$24,0))))","v":216.58601950420604},{"$f":"M36*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G36,'Demographic Change'!$B$16:$B$24,0))))","v":203.11471748678625},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E36,E36='Non-Demographic Change'!$C$20,E36='Non-Demographic Change'!$C$29,E36='Non-Demographic Change'!$C$38,E36='Non-Demographic Change'!$C$47,E36='Non-Demographic Change'!$C$56,E36='Non-Demographic Change'!$C$65,E36='Non-Demographic Change'!$C$74,E36='Non-Demographic Change'!$C$83,E36='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P36=0,J36,(J36/SUMIF($C$6:$C$455,$C36,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B36,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":252.65296588879093},{"$f":"IFERROR(IF($P36=0,K36,(K36/SUMIF($C$6:$C$455,$C36,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B36,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":244.4176034079367},{"$f":"IFERROR(IF($P36=0,L36,(L36/SUMIF($C$6:$C$455,$C36,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B36,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":231.11948747898265},{"$f":"IFERROR(IF($P36=0,M36,(M36/SUMIF($C$6:$C$455,$C36,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B36,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":217.52621831471924},{"$f":"IFERROR(IF($P36=0,N36,(N36/SUMIF($C$6:$C$455,$C36,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B36,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":204.04939070941649},null,{"$f":"IF(OR($E36='Commissioner plans'!$C$12,$E36='Commissioner plans'!$C$21,$E36='Commissioner plans'!$C$30,$E36='Commissioner plans'!$C$39,$E36='Commissioner plans'!$C$48,,$E36='Commissioner plans'!$C$57,,$E36='Commissioner plans'!$C$66,,$E36='Commissioner plans'!$C$75,$E36='Commissioner plans'!$C$84,$E36='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W36=0,Q36,Q36/SUMIF($C$6:$C$455,$C36,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B36,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":248.59455432003219},{"$f":"IFERROR(IF($W36=0,R36,R36/SUMIF($C$6:$C$455,$C36,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B36,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":242.25625421477173},{"$f":"IFERROR(IF($W36=0,S36,S36/SUMIF($C$6:$C$455,$C36,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B36,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":229.01211153508387},{"$f":"IFERROR(IF($W36=0,T36,T36/SUMIF($C$6:$C$455,$C36,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B36,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":215.5094602133276},{"$f":"IFERROR(IF($W36=0,U36,U36/SUMIF($C$6:$C$455,$C36,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B36,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":202.11198946835881},null,{"$f":"IF(OR($E36='Impact of trust strategy'!$C$12,$E36='Impact of trust strategy'!$C$21,$E36='Impact of trust strategy'!$C$30,$E36='Impact of trust strategy'!$C$39,$E36='Impact of trust strategy'!$C$48,,$E36='Impact of trust strategy'!$C$57,,$E36='Impact of trust strategy'!$C$66,,$E36='Impact of trust strategy'!$C$75,$E36='Impact of trust strategy'!$C$84,$E36='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD36=0,X36,X36/SUMIF($C$6:$C$455,$C36,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B36,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":249.83752709163232},{"$f":"IFERROR(IF($AD36=0,Y36,Y36/SUMIF($C$6:$C$455,$C36,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B36,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":243.46753548584556},{"$f":"IFERROR(IF($AD36=0,Z36,Z36/SUMIF($C$6:$C$455,$C36,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B36,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":230.15717209275928},{"$f":"IFERROR(IF($AD36=0,AA36,AA36/SUMIF($C$6:$C$455,$C36,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B36,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":216.5870075143942},{"$f":"IFERROR(IF($AD36=0,AB36,AB36/SUMIF($C$6:$C$455,$C36,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B36,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":203.12254941570058},null,"ADD","AD","Paediatrics","A&E","35-44",260,249.83752709163232,243.46753548584556,230.15717209275928,216.5870075143942,203.12254941570058]
["ADE","AD",4,"PaediatricsA&E",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"A&E","45-54",{"$f":"'Historical volumes'!$H9","v":280},null,{"$f":"H37*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G37,'Demographic Change'!$B$16:$B$24,0))))","v":277.82848620432515},{"$f":"J37*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G37,'Demographic Change'!$B$16:$B$24,0))))","v":275.65697240865029},{"$f":"K37*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G37,'Demographic Change'!$B$16:$B$24,0))))","v":272.25354213273681},{"$f":"L37*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G37,'Demographic Change'!$B$16:$B$24,0))))","v":268.80835197613726},{"$f":"M37*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G37,'Demographic Change'!$B$16:$B$24,0))))","v":265.32140193885164},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E37,E37='Non-Demographic Change'!$C$20,E37='Non-Demographic Change'!$C$29,E37='Non-Demographic Change'!$C$38,E37='Non-Demographic Change'!$C$47,E37='Non-Demographic Change'!$C$56,E37='Non-Demographic Change'!$C$65,E37='Non-Demographic Change'!$C$74,E37='Non-Demographic Change'!$C$83,E37='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P37=0,J37,(J37/SUMIF($C$6:$C$455,$C37,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B37,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":279.03438318507011},{"$f":"IFERROR(IF($P37=0,K37,(K37/SUMIF($C$6:$C$455,$C37,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B37,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":277.12577104790017},{"$f":"IFERROR(IF($P37=0,L37,(L37/SUMIF($C$6:$C$455,$C37,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B37,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":273.67169941350113},{"$f":"IFERROR(IF($P37=0,M37,(M37/SUMIF($C$6:$C$455,$C37,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B37,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":269.9752476666464},{"$f":"IFERROR(IF($P37=0,N37,(N37/SUMIF($C$6:$C$455,$C37,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B37,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":266.54233173089926},null,{"$f":"IF(OR($E37='Commissioner plans'!$C$12,$E37='Commissioner plans'!$C$21,$E37='Commissioner plans'!$C$30,$E37='Commissioner plans'!$C$39,$E37='Commissioner plans'!$C$48,,$E37='Commissioner plans'!$C$57,,$E37='Commissioner plans'!$C$66,,$E37='Commissioner plans'!$C$75,$E37='Commissioner plans'!$C$84,$E37='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W37=0,Q37,Q37/SUMIF($C$6:$C$455,$C37,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B37,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":274.55220200498371},{"$f":"IFERROR(IF($W37=0,R37,R37/SUMIF($C$6:$C$455,$C37,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B37,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":274.67518830218887},{"$f":"IFERROR(IF($W37=0,S37,S37/SUMIF($C$6:$C$455,$C37,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B37,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":271.1763271618542},{"$f":"IFERROR(IF($W37=0,T37,T37/SUMIF($C$6:$C$455,$C37,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B37,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":267.47221712566045},{"$f":"IFERROR(IF($W37=0,U37,U37/SUMIF($C$6:$C$455,$C37,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B37,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":264.01157463089277},null,{"$f":"IF(OR($E37='Impact of trust strategy'!$C$12,$E37='Impact of trust strategy'!$C$21,$E37='Impact of trust strategy'!$C$30,$E37='Impact of trust strategy'!$C$39,$E37='Impact of trust strategy'!$C$48,,$E37='Impact of trust strategy'!$C$57,,$E37='Impact of trust strategy'!$C$66,,$E37='Impact of trust strategy'!$C$75,$E37='Impact of trust strategy'!$C$84,$E37='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD37=0,X37,X37/SUMIF($C$6:$C$455,$C37,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B37,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":275.92496301500859},{"$f":"IFERROR(IF($AD37=0,Y37,Y37/SUMIF($C$6:$C$455,$C37,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B37,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":276.04856424369979},{"$f":"IFERROR(IF($AD37=0,Z37,Z37/SUMIF($C$6:$C$455,$C37,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B37,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":272.53220879766343},{"$f":"IFERROR(IF($AD37=0,AA37,AA37/SUMIF($C$6:$C$455,$C37,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B37,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":268.80957821128874},{"$f":"IFERROR(IF($AD37=0,AB37,AB37/SUMIF($C$6:$C$455,$C37,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B37,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":265.33163250404721},null,"ADE","AD","Paediatrics","A&E","45-54",280,275.92496301500859,276.04856424369979,272.53220879766343,268.80957821128874,265.33163250404721]
["ADF","AD",4,"PaediatricsA&E",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"A&E","55-64",{"$f":"'Historical volumes'!$I9","v":300},null,{"$f":"H38*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G38,'Demographic Change'!$B$16:$B$24,0))))","v":306.22452760281584},{"$f":"J38*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G38,'Demographic Change'!$B$16:$B$24,0))))","v":312.44905520563168},{"$f":"K38*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G38,'Demographic Change'!$B$16:$B$24,0))))","v":322.18599481289357},{"$f":"L38*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G38,'Demographic Change'!$B$16:$B$24,0))))","v":332.01185624305293},{"$f":"M38*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G38,'Demographic Change'!$B$16:$B$24,0))))","v":341.92663949610966},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E38,E38='Non-Demographic Change'!$C$20,E38='Non-Demographic Change'!$C$29,E38='Non-Demographic Change'!$C$38,E38='Non-Demographic Change'!$C$47,E38='Non-Demographic Change'!$C$56,E38='Non-Demographic Change'!$C$65,E38='Non-Demographic Change'!$C$74,E38='Non-Demographic Change'!$C$83,E38='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P38=0,J38,(J38/SUMIF($C$6:$C$455,$C38,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B38,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":307.55367580612398},{"$f":"IFERROR(IF($P38=0,K38,(K38/SUMIF($C$6:$C$455,$C38,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B38,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":314.11389518087674},{"$f":"IFERROR(IF($P38=0,L38,(L38/SUMIF($C$6:$C$455,$C38,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B38,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":323.86424814515482},{"$f":"IFERROR(IF($P38=0,M38,(M38/SUMIF($C$6:$C$455,$C38,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B38,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":333.4531180245408},{"$f":"IFERROR(IF($P38=0,N38,(N38/SUMIF($C$6:$C$455,$C38,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B38,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":343.50008369550272},null,{"$f":"IF(OR($E38='Commissioner plans'!$C$12,$E38='Commissioner plans'!$C$21,$E38='Commissioner plans'!$C$30,$E38='Commissioner plans'!$C$39,$E38='Commissioner plans'!$C$48,,$E38='Commissioner plans'!$C$57,,$E38='Commissioner plans'!$C$66,,$E38='Commissioner plans'!$C$75,$E38='Commissioner plans'!$C$84,$E38='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W38=0,Q38,Q38/SUMIF($C$6:$C$455,$C38,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B38,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":302.61338392585668},{"$f":"IFERROR(IF($W38=0,R38,R38/SUMIF($C$6:$C$455,$C38,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B38,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":311.33623185202896},{"$f":"IFERROR(IF($W38=0,S38,S38/SUMIF($C$6:$C$455,$C38,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B38,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":320.91121405411127},{"$f":"IFERROR(IF($W38=0,T38,T38/SUMIF($C$6:$C$455,$C38,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B38,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":330.36156298156516},{"$f":"IFERROR(IF($W38=0,U38,U38/SUMIF($C$6:$C$455,$C38,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B38,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":340.2386307397191},null,{"$f":"IF(OR($E38='Impact of trust strategy'!$C$12,$E38='Impact of trust strategy'!$C$21,$E38='Impact of trust strategy'!$C$30,$E38='Impact of trust strategy'!$C$39,$E38='Impact of trust strategy'!$C$48,,$E38='Impact of trust strategy'!$C$57,,$E38='Impact of trust strategy'!$C$66,,$E38='Impact of trust strategy'!$C$75,$E38='Impact of trust strategy'!$C$84,$E38='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD38=0,X38,X38/SUMIF($C$6:$C$455,$C38,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B38,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":304.12645084548592},{"$f":"IFERROR(IF($AD38=0,Y38,Y38/SUMIF($C$6:$C$455,$C38,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B38,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":312.89291301128907},{"$f":"IFERROR(IF($AD38=0,Z38,Z38/SUMIF($C$6:$C$455,$C38,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B38,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":322.51577012438179},{"$f":"IFERROR(IF($AD38=0,AA38,AA38/SUMIF($C$6:$C$455,$C38,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B38,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":332.01337079647294},{"$f":"IFERROR(IF($AD38=0,AB38,AB38/SUMIF($C$6:$C$455,$C38,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B38,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":341.93982389341767},null,"ADF","AD","Paediatrics","A&E","55-64",300,304.12645084548592,312.89291301128907,322.51577012438179,332.01337079647294,341.93982389341767]
["ADG","AD",4,"PaediatricsA&E",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"A&E","65-74",{"$f":"'Historical volumes'!$J9","v":320},null,{"$f":"H39*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G39,'Demographic Change'!$B$16:$B$24,0))))","v":328.43375406842904},{"$f":"J39*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G39,'Demographic Change'!$B$16:$B$24,0))))","v":336.86750813685802},{"$f":"K39*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G39,'Demographic Change'!$B$16:$B$24,0))))","v":350.07700246090343},{"$f":"L39*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G39,'Demographic Change'!$B$16:$B$24,0))))","v":363.41351115344929},{"$f":"M39*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G39,'Demographic Change'!$B$16:$B$24,0))))","v":376.87703421449561},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E39,E39='Non-Demographic Change'!$C$20,E39='Non-Demographic Change'!$C$29,E39='Non-Demographic Change'!$C$38,E39='Non-Demographic Change'!$C$47,E39='Non-Demographic Change'!$C$56,E39='Non-Demographic Change'!$C$65,E39='Non-Demographic Change'!$C$74,E39='Non-Demographic Change'!$C$83,E39='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P39=0,J39,(J39/SUMIF($C$6:$C$455,$C39,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B39,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":329.85930001519915},{"$f":"IFERROR(IF($P39=0,K39,(K39/SUMIF($C$6:$C$455,$C39,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B39,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.66245833614198},{"$f":"IFERROR(IF($P39=0,L39,(L39/SUMIF($C$6:$C$455,$C39,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B39,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.90053888206057},{"$f":"IFERROR(IF($P39=0,M39,(M39/SUMIF($C$6:$C$455,$C39,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B39,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.99108735939762},{"$f":"IFERROR(IF($P39=0,N39,(N39/SUMIF($C$6:$C$455,$C39,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B39,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.61130968435418},null,{"$f":"IF(OR($E39='Commissioner plans'!$C$12,$E39='Commissioner plans'!$C$21,$E39='Commissioner plans'!$C$30,$E39='Commissioner plans'!$C$39,$E39='Commissioner plans'!$C$48,,$E39='Commissioner plans'!$C$57,,$E39='Commissioner plans'!$C$66,,$E39='Commissioner plans'!$C$75,$E39='Commissioner plans'!$C$84,$E39='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W39=0,Q39,Q39/SUMIF($C$6:$C$455,$C39,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B39,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":324.56070874580712},{"$f":"IFERROR(IF($W39=0,R39,R39/SUMIF($C$6:$C$455,$C39,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B39,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":335.6677156462776},{"$f":"IFERROR(IF($W39=0,S39,S39/SUMIF($C$6:$C$455,$C39,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B39,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":348.69186644005151},{"$f":"IFERROR(IF($W39=0,T39,T39/SUMIF($C$6:$C$455,$C39,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B39,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":361.60713328677724},{"$f":"IFERROR(IF($W39=0,U39,U39/SUMIF($C$6:$C$455,$C39,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B39,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":375.01648384973294},null,{"$f":"IF(OR($E39='Impact of trust strategy'!$C$12,$E39='Impact of trust strategy'!$C$21,$E39='Impact of trust strategy'!$C$30,$E39='Impact of trust strategy'!$C$39,$E39='Impact of trust strategy'!$C$48,,$E39='Impact of trust strategy'!$C$57,,$E39='Impact of trust strategy'!$C$66,,$E39='Impact of trust strategy'!$C$75,$E39='Impact of trust strategy'!$C$84,$E39='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD39=0,X39,X39/SUMIF($C$6:$C$455,$C39,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B39,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":326.18351228953611},{"$f":"IFERROR(IF($AD39=0,Y39,Y39/SUMIF($C$6:$C$455,$C39,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B39,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":337.34605422450898},{"$f":"IFERROR(IF($AD39=0,Z39,Z39/SUMIF($C$6:$C$455,$C39,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B39,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":350.43532577225176},{"$f":"IFERROR(IF($AD39=0,AA39,AA39/SUMIF($C$6:$C$455,$C39,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B39,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":363.41516895321109},{"$f":"IFERROR(IF($AD39=0,AB39,AB39/SUMIF($C$6:$C$455,$C39,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B39,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":376.89156626898153},null,"ADG","AD","Paediatrics","A&E","65-74",320,326.18351228953611,337.34605422450898,350.43532577225176,363.41516895321109,376.89156626898153]
["ADH","AD",4,"PaediatricsA&E",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"A&E","75-84",{"$f":"'Historical volumes'!$K9","v":340},null,{"$f":"H40*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G40,'Demographic Change'!$B$16:$B$24,0))))","v":343.02521008403363},{"$f":"J40*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G40,'Demographic Change'!$B$16:$B$24,0))))","v":346.05042016806726},{"$f":"K40*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G40,'Demographic Change'!$B$16:$B$24,0))))","v":350.78431372549022},{"$f":"L40*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G40,'Demographic Change'!$B$16:$B$24,0))))","v":355.57422969187684},{"$f":"M40*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G40,'Demographic Change'!$B$16:$B$24,0))))","v":360.42016806722694},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E40,E40='Non-Demographic Change'!$C$20,E40='Non-Demographic Change'!$C$29,E40='Non-Demographic Change'!$C$38,E40='Non-Demographic Change'!$C$47,E40='Non-Demographic Change'!$C$56,E40='Non-Demographic Change'!$C$65,E40='Non-Demographic Change'!$C$74,E40='Non-Demographic Change'!$C$83,E40='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P40=0,J40,(J40/SUMIF($C$6:$C$455,$C40,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B40,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.51408932320396},{"$f":"IFERROR(IF($P40=0,K40,(K40/SUMIF($C$6:$C$455,$C40,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B40,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":347.89430019697943},{"$f":"IFERROR(IF($P40=0,L40,(L40/SUMIF($C$6:$C$455,$C40,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B40,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":352.61153450135498},{"$f":"IFERROR(IF($P40=0,M40,(M40/SUMIF($C$6:$C$455,$C40,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B40,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.11777561682032},{"$f":"IFERROR(IF($P40=0,N40,(N40/SUMIF($C$6:$C$455,$C40,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B40,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.07871395772963},null,{"$f":"IF(OR($E40='Commissioner plans'!$C$12,$E40='Commissioner plans'!$C$21,$E40='Commissioner plans'!$C$30,$E40='Commissioner plans'!$C$39,$E40='Commissioner plans'!$C$48,,$E40='Commissioner plans'!$C$57,,$E40='Commissioner plans'!$C$66,,$E40='Commissioner plans'!$C$75,$E40='Commissioner plans'!$C$84,$E40='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W40=0,Q40,Q40/SUMIF($C$6:$C$455,$C40,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B40,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":338.98009544828113},{"$f":"IFERROR(IF($W40=0,R40,R40/SUMIF($C$6:$C$455,$C40,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B40,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":344.81792167696563},{"$f":"IFERROR(IF($W40=0,S40,S40/SUMIF($C$6:$C$455,$C40,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B40,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":349.39637911374638},{"$f":"IFERROR(IF($W40=0,T40,T40/SUMIF($C$6:$C$455,$C40,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B40,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":353.80681764262266},{"$f":"IFERROR(IF($W40=0,U40,U40/SUMIF($C$6:$C$455,$C40,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B40,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":358.64086125283603},null,{"$f":"IF(OR($E40='Impact of trust strategy'!$C$12,$E40='Impact of trust strategy'!$C$21,$E40='Impact of trust strategy'!$C$30,$E40='Impact of trust strategy'!$C$39,$E40='Impact of trust strategy'!$C$48,,$E40='Impact of trust strategy'!$C$57,,$E40='Impact of trust strategy'!$C$66,,$E40='Impact of trust strategy'!$C$75,$E40='Impact of trust strategy'!$C$84,$E40='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD40=0,X40,X40/SUMIF($C$6:$C$455,$C40,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B40,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":340.67499592552252},{"$f":"IFERROR(IF($AD40=0,Y40,Y40/SUMIF($C$6:$C$455,$C40,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B40,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":346.54201128535044},{"$f":"IFERROR(IF($AD40=0,Z40,Z40/SUMIF($C$6:$C$455,$C40,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B40,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":351.14336100931507},{"$f":"IFERROR(IF($AD40=0,AA40,AA40/SUMIF($C$6:$C$455,$C40,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B40,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":355.57585173083572},{"$f":"IFERROR(IF($AD40=0,AB40,AB40/SUMIF($C$6:$C$455,$C40,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B40,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":360.43406555910019},null,"ADH","AD","Paediatrics","A&E","75-84",340,340.67499592552252,346.54201128535044,351.14336100931507,355.57585173083572,360.43406555910019]
["ADI","AD",4,"PaediatricsA&E",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"A&E","85+",{"$f":"'Historical volumes'!$L9","v":360},null,{"$f":"H41*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G41,'Demographic Change'!$B$16:$B$24,0))))","v":345.18026691454747},{"$f":"J41*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G41,'Demographic Change'!$B$16:$B$24,0))))","v":330.36053382909495},{"$f":"K41*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G41,'Demographic Change'!$B$16:$B$24,0))))","v":307.17482238895155},{"$f":"L41*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G41,'Demographic Change'!$B$16:$B$24,0))))","v":283.7739857911161},{"$f":"M41*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G41,'Demographic Change'!$B$16:$B$24,0))))","v":260.13412124028946},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E41,E41='Non-Demographic Change'!$C$20,E41='Non-Demographic Change'!$C$29,E41='Non-Demographic Change'!$C$38,E41='Non-Demographic Change'!$C$47,E41='Non-Demographic Change'!$C$56,E41='Non-Demographic Change'!$C$65,E41='Non-Demographic Change'!$C$74,E41='Non-Demographic Change'!$C$83,E41='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P41=0,J41,(J41/SUMIF($C$6:$C$455,$C41,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B41,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.67850004165336},{"$f":"IFERROR(IF($P41=0,K41,(K41/SUMIF($C$6:$C$455,$C41,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B41,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.12081254909305},{"$f":"IFERROR(IF($P41=0,L41,(L41/SUMIF($C$6:$C$455,$C41,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B41,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":308.77488315372938},{"$f":"IFERROR(IF($P41=0,M41,(M41/SUMIF($C$6:$C$455,$C41,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B41,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":285.00584722199767},{"$f":"IFERROR(IF($P41=0,N41,(N41/SUMIF($C$6:$C$455,$C41,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B41,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":261.33118071694486},null,{"$f":"IF(OR($E41='Commissioner plans'!$C$12,$E41='Commissioner plans'!$C$21,$E41='Commissioner plans'!$C$30,$E41='Commissioner plans'!$C$39,$E41='Commissioner plans'!$C$48,,$E41='Commissioner plans'!$C$57,,$E41='Commissioner plans'!$C$66,,$E41='Commissioner plans'!$C$75,$E41='Commissioner plans'!$C$84,$E41='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W41=0,Q41,Q41/SUMIF($C$6:$C$455,$C41,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B41,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":341.10973883491465},{"$f":"IFERROR(IF($W41=0,R41,R41/SUMIF($C$6:$C$455,$C41,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B41,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":329.18391667814296},{"$f":"IFERROR(IF($W41=0,S41,S41/SUMIF($C$6:$C$455,$C41,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B41,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":305.95943575058692},{"$f":"IFERROR(IF($W41=0,T41,T41/SUMIF($C$6:$C$455,$C41,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B41,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":282.36346298076865},{"$f":"IFERROR(IF($W41=0,U41,U41/SUMIF($C$6:$C$455,$C41,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B41,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":258.84990227701513},null,{"$f":"IF(OR($E41='Impact of trust strategy'!$C$12,$E41='Impact of trust strategy'!$C$21,$E41='Impact of trust strategy'!$C$30,$E41='Impact of trust strategy'!$C$39,$E41='Impact of trust strategy'!$C$48,,$E41='Impact of trust strategy'!$C$57,,$E41='Impact of trust strategy'!$C$66,,$E41='Impact of trust strategy'!$C$75,$E41='Impact of trust strategy'!$C$84,$E41='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD41=0,X41,X41/SUMIF($C$6:$C$455,$C41,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B41,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":342.81528752908918},{"$f":"IFERROR(IF($AD41=0,Y41,Y41/SUMIF($C$6:$C$455,$C41,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B41,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":330.82983626153367},{"$f":"IFERROR(IF($AD41=0,Z41,Z41/SUMIF($C$6:$C$455,$C41,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B41,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":307.48923292933983},{"$f":"IFERROR(IF($AD41=0,AA41,AA41/SUMIF($C$6:$C$455,$C41,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B41,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":283.77528029567247},{"$f":"IFERROR(IF($AD41=0,AB41,AB41/SUMIF($C$6:$C$455,$C41,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B41,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":260.14415178840017},null,"ADI","AD","Paediatrics","A&E","85+",360,342.81528752908918,330.82983626153367,307.48923292933983,283.77528029567247,260.14415178840017]
["AEA","AE",5,"PaediatricsCommunity",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Community","0-18",{"$f":"'Historical volumes'!$D10","v":220},null,{"$f":"H42*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G42,'Demographic Change'!$B$16:$B$24,0))))","v":222.46803596469519},{"$f":"J42*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G42,'Demographic Change'!$B$16:$B$24,0))))","v":224.93607192939041},{"$f":"K42*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G42,'Demographic Change'!$B$16:$B$24,0))))","v":228.80145178586159},{"$f":"L42*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G42,'Demographic Change'!$B$16:$B$24,0))))","v":232.70312628887237},{"$f":"M42*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G42,'Demographic Change'!$B$16:$B$24,0))))","v":236.64109543842281},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E42,E42='Non-Demographic Change'!$C$20,E42='Non-Demographic Change'!$C$29,E42='Non-Demographic Change'!$C$38,E42='Non-Demographic Change'!$C$47,E42='Non-Demographic Change'!$C$56,E42='Non-Demographic Change'!$C$65,E42='Non-Demographic Change'!$C$74,E42='Non-Demographic Change'!$C$83,E42='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P42=0,J42,(J42/SUMIF($C$6:$C$455,$C42,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B42,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":223.43364441092481},{"$f":"IFERROR(IF($P42=0,K42,(K42/SUMIF($C$6:$C$455,$C42,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B42,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":226.16120396687612},{"$f":"IFERROR(IF($P42=0,L42,(L42/SUMIF($C$6:$C$455,$C42,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B42,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":229.9932689506916},{"$f":"IFERROR(IF($P42=0,M42,(M42/SUMIF($C$6:$C$455,$C42,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B42,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":233.7132893780705},{"$f":"IFERROR(IF($P42=0,N42,(N42/SUMIF($C$6:$C$455,$C42,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B42,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":237.73004703197026},null,{"$f":"IF(OR($E42='Commissioner plans'!$C$12,$E42='Commissioner plans'!$C$21,$E42='Commissioner plans'!$C$30,$E42='Commissioner plans'!$C$39,$E42='Commissioner plans'!$C$48,,$E42='Commissioner plans'!$C$57,,$E42='Commissioner plans'!$C$66,,$E42='Commissioner plans'!$C$75,$E42='Commissioner plans'!$C$84,$E42='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W42=0,Q42,Q42/SUMIF($C$6:$C$455,$C42,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B42,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":219.88694102496166},{"$f":"IFERROR(IF($W42=0,R42,R42/SUMIF($C$6:$C$455,$C42,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B42,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":224.18167723108428},{"$f":"IFERROR(IF($W42=0,S42,S42/SUMIF($C$6:$C$455,$C42,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B42,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":227.91832891126387},{"$f":"IFERROR(IF($W42=0,T42,T42/SUMIF($C$6:$C$455,$C42,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B42,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":231.56988462092269},{"$f":"IFERROR(IF($W42=0,U42,U42/SUMIF($C$6:$C$455,$C42,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B42,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":235.49800518586642},null,{"$f":"IF(OR($E42='Impact of trust strategy'!$C$12,$E42='Impact of trust strategy'!$C$21,$E42='Impact of trust strategy'!$C$30,$E42='Impact of trust strategy'!$C$39,$E42='Impact of trust strategy'!$C$48,,$E42='Impact of trust strategy'!$C$57,,$E42='Impact of trust strategy'!$C$66,,$E42='Impact of trust strategy'!$C$75,$E42='Impact of trust strategy'!$C$84,$E42='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD42=0,X42,X42/SUMIF($C$6:$C$455,$C42,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B42,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":220.98637573008645},{"$f":"IFERROR(IF($AD42=0,Y42,Y42/SUMIF($C$6:$C$455,$C42,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B42,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":225.30258561723969},{"$f":"IFERROR(IF($AD42=0,Z42,Z42/SUMIF($C$6:$C$455,$C42,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B42,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":229.05792055582017},{"$f":"IFERROR(IF($AD42=0,AA42,AA42/SUMIF($C$6:$C$455,$C42,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B42,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":232.72773404402727},{"$f":"IFERROR(IF($AD42=0,AB42,AB42/SUMIF($C$6:$C$455,$C42,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B42,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":236.67549521179572},null,"AEA","AE","Paediatrics","Community","0-18",220,220.98637573008645,225.30258561723969,229.05792055582017,232.72773404402727,236.67549521179572]
["AEB","AE",5,"PaediatricsCommunity",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Community","19-24",{"$f":"'Historical volumes'!$E10","v":240},null,{"$f":"H43*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G43,'Demographic Change'!$B$16:$B$24,0))))","v":243.66899302093719},{"$f":"J43*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G43,'Demographic Change'!$B$16:$B$24,0))))","v":247.33798604187442},{"$f":"K43*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G43,'Demographic Change'!$B$16:$B$24,0))))","v":253.08075772681957},{"$f":"L43*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G43,'Demographic Change'!$B$16:$B$24,0))))","v":258.88334995014958},{"$f":"M43*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G43,'Demographic Change'!$B$16:$B$24,0))))","v":264.74576271186442},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E43,E43='Non-Demographic Change'!$C$20,E43='Non-Demographic Change'!$C$29,E43='Non-Demographic Change'!$C$38,E43='Non-Demographic Change'!$C$47,E43='Non-Demographic Change'!$C$56,E43='Non-Demographic Change'!$C$65,E43='Non-Demographic Change'!$C$74,E43='Non-Demographic Change'!$C$83,E43='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P43=0,J43,(J43/SUMIF($C$6:$C$455,$C43,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B43,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":244.72662288099775},{"$f":"IFERROR(IF($P43=0,K43,(K43/SUMIF($C$6:$C$455,$C43,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B43,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":248.68513186952188},{"$f":"IFERROR(IF($P43=0,L43,(L43/SUMIF($C$6:$C$455,$C43,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B43,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":254.39904477785325},{"$f":"IFERROR(IF($P43=0,M43,(M43/SUMIF($C$6:$C$455,$C43,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B43,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":260.00716125727814},{"$f":"IFERROR(IF($P43=0,N43,(N43/SUMIF($C$6:$C$455,$C43,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B43,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":265.9640435842374},null,{"$f":"IF(OR($E43='Commissioner plans'!$C$12,$E43='Commissioner plans'!$C$21,$E43='Commissioner plans'!$C$30,$E43='Commissioner plans'!$C$39,$E43='Commissioner plans'!$C$48,,$E43='Commissioner plans'!$C$57,,$E43='Commissioner plans'!$C$66,,$E43='Commissioner plans'!$C$75,$E43='Commissioner plans'!$C$84,$E43='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W43=0,Q43,Q43/SUMIF($C$6:$C$455,$C43,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B43,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":240.84192259650951},{"$f":"IFERROR(IF($W43=0,R43,R43/SUMIF($C$6:$C$455,$C43,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B43,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":246.50845939566236},{"$f":"IFERROR(IF($W43=0,S43,S43/SUMIF($C$6:$C$455,$C43,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B43,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":252.10392211443784},{"$f":"IFERROR(IF($W43=0,T43,T43/SUMIF($C$6:$C$455,$C43,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B43,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":257.62261313074941},{"$f":"IFERROR(IF($W43=0,U43,U43/SUMIF($C$6:$C$455,$C43,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B43,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":263.46691340548819},null,{"$f":"IF(OR($E43='Impact of trust strategy'!$C$12,$E43='Impact of trust strategy'!$C$21,$E43='Impact of trust strategy'!$C$30,$E43='Impact of trust strategy'!$C$39,$E43='Impact of trust strategy'!$C$48,,$E43='Impact of trust strategy'!$C$57,,$E43='Impact of trust strategy'!$C$66,,$E43='Impact of trust strategy'!$C$75,$E43='Impact of trust strategy'!$C$84,$E43='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD43=0,X43,X43/SUMIF($C$6:$C$455,$C43,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B43,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":242.04613220949201},{"$f":"IFERROR(IF($AD43=0,Y43,Y43/SUMIF($C$6:$C$455,$C43,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B43,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":247.74100169264065},{"$f":"IFERROR(IF($AD43=0,Z43,Z43/SUMIF($C$6:$C$455,$C43,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B43,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":253.36444172501001},{"$f":"IFERROR(IF($AD43=0,AA43,AA43/SUMIF($C$6:$C$455,$C43,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B43,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":258.91072619640312},{"$f":"IFERROR(IF($AD43=0,AB43,AB43/SUMIF($C$6:$C$455,$C43,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B43,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":264.78424797251557},null,"AEB","AE","Paediatrics","Community","19-24",240,242.04613220949201,247.74100169264065,253.36444172501001,258.91072619640312,264.78424797251557]
["AEC","AE",5,"PaediatricsCommunity",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Community","25-34",{"$f":"'Historical volumes'!$F10","v":260},null,{"$f":"H44*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G44,'Demographic Change'!$B$16:$B$24,0))))","v":262.50664893617022},{"$f":"J44*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G44,'Demographic Change'!$B$16:$B$24,0))))","v":265.01329787234044},{"$f":"K44*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G44,'Demographic Change'!$B$16:$B$24,0))))","v":268.94614361702133},{"$f":"L44*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G44,'Demographic Change'!$B$16:$B$24,0))))","v":272.92220744680856},{"$f":"M44*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G44,'Demographic Change'!$B$16:$B$24,0))))","v":276.94148936170217},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E44,E44='Non-Demographic Change'!$C$20,E44='Non-Demographic Change'!$C$29,E44='Non-Demographic Change'!$C$38,E44='Non-Demographic Change'!$C$47,E44='Non-Demographic Change'!$C$56,E44='Non-Demographic Change'!$C$65,E44='Non-Demographic Change'!$C$74,E44='Non-Demographic Change'!$C$83,E44='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P44=0,J44,(J44/SUMIF($C$6:$C$455,$C44,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B44,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":263.64604245086116},{"$f":"IFERROR(IF($P44=0,K44,(K44/SUMIF($C$6:$C$455,$C44,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B44,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":266.45671367843249},{"$f":"IFERROR(IF($P44=0,L44,(L44/SUMIF($C$6:$C$455,$C44,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B44,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":270.34707279765257},{"$f":"IFERROR(IF($P44=0,M44,(M44/SUMIF($C$6:$C$455,$C44,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B44,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":274.10696136301937},{"$f":"IFERROR(IF($P44=0,N44,(N44/SUMIF($C$6:$C$455,$C44,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B44,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":278.2158913230399},null,{"$f":"IF(OR($E44='Commissioner plans'!$C$12,$E44='Commissioner plans'!$C$21,$E44='Commissioner plans'!$C$30,$E44='Commissioner plans'!$C$39,$E44='Commissioner plans'!$C$48,,$E44='Commissioner plans'!$C$57,,$E44='Commissioner plans'!$C$66,,$E44='Commissioner plans'!$C$75,$E44='Commissioner plans'!$C$84,$E44='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W44=0,Q44,Q44/SUMIF($C$6:$C$455,$C44,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B44,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":259.46102226770319},{"$f":"IFERROR(IF($W44=0,R44,R44/SUMIF($C$6:$C$455,$C44,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B44,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":264.12449144311518},{"$f":"IFERROR(IF($W44=0,S44,S44/SUMIF($C$6:$C$455,$C44,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B44,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":267.90807113273775},{"$f":"IFERROR(IF($W44=0,T44,T44/SUMIF($C$6:$C$455,$C44,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B44,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":271.5931027522563},{"$f":"IFERROR(IF($W44=0,U44,U44/SUMIF($C$6:$C$455,$C44,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B44,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":275.60372883269804},null,{"$f":"IF(OR($E44='Impact of trust strategy'!$C$12,$E44='Impact of trust strategy'!$C$21,$E44='Impact of trust strategy'!$C$30,$E44='Impact of trust strategy'!$C$39,$E44='Impact of trust strategy'!$C$48,,$E44='Impact of trust strategy'!$C$57,,$E44='Impact of trust strategy'!$C$66,,$E44='Impact of trust strategy'!$C$75,$E44='Impact of trust strategy'!$C$84,$E44='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD44=0,X44,X44/SUMIF($C$6:$C$455,$C44,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B44,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":260.75832737904165},{"$f":"IFERROR(IF($AD44=0,Y44,Y44/SUMIF($C$6:$C$455,$C44,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B44,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":265.44511390033074},{"$f":"IFERROR(IF($AD44=0,Z44,Z44/SUMIF($C$6:$C$455,$C44,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B44,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":269.24761148840139},{"$f":"IFERROR(IF($AD44=0,AA44,AA44/SUMIF($C$6:$C$455,$C44,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B44,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":272.95106826601756},{"$f":"IFERROR(IF($AD44=0,AB44,AB44/SUMIF($C$6:$C$455,$C44,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B44,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":276.98174747686147},null,"AEC","AE","Paediatrics","Community","25-34",260,260.75832737904165,265.44511390033074,269.24761148840139,272.95106826601756,276.98174747686147]
["AED","AE",5,"PaediatricsCommunity",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Community","35-44",{"$f":"'Historical volumes'!$G10","v":280},null,{"$f":"H45*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G45,'Demographic Change'!$B$16:$B$24,0))))","v":270.91193329859306},{"$f":"J45*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G45,'Demographic Change'!$B$16:$B$24,0))))","v":261.82386659718605},{"$f":"K45*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G45,'Demographic Change'!$B$16:$B$24,0))))","v":247.60812923397606},{"$f":"L45*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G45,'Demographic Change'!$B$16:$B$24,0))))","v":233.24648254299115},{"$f":"M45*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G45,'Demographic Change'!$B$16:$B$24,0))))","v":218.73892652423137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E45,E45='Non-Demographic Change'!$C$20,E45='Non-Demographic Change'!$C$29,E45='Non-Demographic Change'!$C$38,E45='Non-Demographic Change'!$C$47,E45='Non-Demographic Change'!$C$56,E45='Non-Demographic Change'!$C$65,E45='Non-Demographic Change'!$C$74,E45='Non-Demographic Change'!$C$83,E45='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P45=0,J45,(J45/SUMIF($C$6:$C$455,$C45,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B45,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":272.08780941869793},{"$f":"IFERROR(IF($P45=0,K45,(K45/SUMIF($C$6:$C$455,$C45,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B45,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":263.24991091455672},{"$f":"IFERROR(IF($P45=0,L45,(L45/SUMIF($C$6:$C$455,$C45,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B45,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":248.89790959275058},{"$f":"IFERROR(IF($P45=0,M45,(M45/SUMIF($C$6:$C$455,$C45,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B45,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":234.25900433892843},{"$f":"IFERROR(IF($P45=0,N45,(N45/SUMIF($C$6:$C$455,$C45,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B45,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":219.7454976870639},null,{"$f":"IF(OR($E45='Commissioner plans'!$C$12,$E45='Commissioner plans'!$C$21,$E45='Commissioner plans'!$C$30,$E45='Commissioner plans'!$C$39,$E45='Commissioner plans'!$C$48,,$E45='Commissioner plans'!$C$57,,$E45='Commissioner plans'!$C$66,,$E45='Commissioner plans'!$C$75,$E45='Commissioner plans'!$C$84,$E45='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W45=0,Q45,Q45/SUMIF($C$6:$C$455,$C45,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B45,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":267.76878773559906},{"$f":"IFERROR(IF($W45=0,R45,R45/SUMIF($C$6:$C$455,$C45,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B45,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":260.94575694071023},{"$f":"IFERROR(IF($W45=0,S45,S45/SUMIF($C$6:$C$455,$C45,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B45,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":246.65241675419895},{"$f":"IFERROR(IF($W45=0,T45,T45/SUMIF($C$6:$C$455,$C45,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B45,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":232.11059478275416},{"$f":"IFERROR(IF($W45=0,U45,U45/SUMIF($C$6:$C$455,$C45,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B45,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":217.68231235372451},null,{"$f":"IF(OR($E45='Impact of trust strategy'!$C$12,$E45='Impact of trust strategy'!$C$21,$E45='Impact of trust strategy'!$C$30,$E45='Impact of trust strategy'!$C$39,$E45='Impact of trust strategy'!$C$48,,$E45='Impact of trust strategy'!$C$57,,$E45='Impact of trust strategy'!$C$66,,$E45='Impact of trust strategy'!$C$75,$E45='Impact of trust strategy'!$C$84,$E45='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD45=0,X45,X45/SUMIF($C$6:$C$455,$C45,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B45,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":269.107631674277},{"$f":"IFERROR(IF($AD45=0,Y45,Y45/SUMIF($C$6:$C$455,$C45,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B45,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":262.25048572541374},{"$f":"IFERROR(IF($AD45=0,Z45,Z45/SUMIF($C$6:$C$455,$C45,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B45,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":247.88567883796992},{"$f":"IFERROR(IF($AD45=0,AA45,AA45/SUMIF($C$6:$C$455,$C45,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B45,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":233.27114775666792},{"$f":"IFERROR(IF($AD45=0,AB45,AB45/SUMIF($C$6:$C$455,$C45,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B45,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":218.77072391549311},null,"AED","AE","Paediatrics","Community","35-44",280,269.107631674277,262.25048572541374,247.88567883796992,233.27114775666792,218.77072391549311]
["AEE","AE",5,"PaediatricsCommunity",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Community","45-54",{"$f":"'Historical volumes'!$H10","v":300},null,{"$f":"H46*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G46,'Demographic Change'!$B$16:$B$24,0))))","v":297.67337807606265},{"$f":"J46*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G46,'Demographic Change'!$B$16:$B$24,0))))","v":295.34675615212529},{"$f":"K46*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G46,'Demographic Change'!$B$16:$B$24,0))))","v":291.70022371364655},{"$f":"L46*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G46,'Demographic Change'!$B$16:$B$24,0))))","v":288.0089485458613},{"$f":"M46*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G46,'Demographic Change'!$B$16:$B$24,0))))","v":284.2729306487696},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E46,E46='Non-Demographic Change'!$C$20,E46='Non-Demographic Change'!$C$29,E46='Non-Demographic Change'!$C$38,E46='Non-Demographic Change'!$C$47,E46='Non-Demographic Change'!$C$56,E46='Non-Demographic Change'!$C$65,E46='Non-Demographic Change'!$C$74,E46='Non-Demographic Change'!$C$83,E46='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P46=0,J46,(J46/SUMIF($C$6:$C$455,$C46,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B46,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":298.96541055543224},{"$f":"IFERROR(IF($P46=0,K46,(K46/SUMIF($C$6:$C$455,$C46,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B46,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.95538552857772},{"$f":"IFERROR(IF($P46=0,L46,(L46/SUMIF($C$6:$C$455,$C46,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B46,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":293.21967794303691},{"$f":"IFERROR(IF($P46=0,M46,(M46/SUMIF($C$6:$C$455,$C46,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B46,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":289.25919392854962},{"$f":"IFERROR(IF($P46=0,N46,(N46/SUMIF($C$6:$C$455,$C46,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B46,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":285.5810697116778},null,{"$f":"IF(OR($E46='Commissioner plans'!$C$12,$E46='Commissioner plans'!$C$21,$E46='Commissioner plans'!$C$30,$E46='Commissioner plans'!$C$39,$E46='Commissioner plans'!$C$48,,$E46='Commissioner plans'!$C$57,,$E46='Commissioner plans'!$C$66,,$E46='Commissioner plans'!$C$75,$E46='Commissioner plans'!$C$84,$E46='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W46=0,Q46,Q46/SUMIF($C$6:$C$455,$C46,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B46,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":294.21974373028434},{"$f":"IFERROR(IF($W46=0,R46,R46/SUMIF($C$6:$C$455,$C46,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B46,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":294.35621681758482},{"$f":"IFERROR(IF($W46=0,S46,S46/SUMIF($C$6:$C$455,$C46,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B46,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":290.57432552516877},{"$f":"IFERROR(IF($W46=0,T46,T46/SUMIF($C$6:$C$455,$C46,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B46,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":286.60637288458997},{"$f":"IFERROR(IF($W46=0,U46,U46/SUMIF($C$6:$C$455,$C46,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B46,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":282.89975573387062},null,{"$f":"IF(OR($E46='Impact of trust strategy'!$C$12,$E46='Impact of trust strategy'!$C$21,$E46='Impact of trust strategy'!$C$30,$E46='Impact of trust strategy'!$C$39,$E46='Impact of trust strategy'!$C$48,,$E46='Impact of trust strategy'!$C$57,,$E46='Impact of trust strategy'!$C$66,,$E46='Impact of trust strategy'!$C$75,$E46='Impact of trust strategy'!$C$84,$E46='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD46=0,X46,X46/SUMIF($C$6:$C$455,$C46,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B46,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":295.69084244893571},{"$f":"IFERROR(IF($AD46=0,Y46,Y46/SUMIF($C$6:$C$455,$C46,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B46,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":295.82799790167269},{"$f":"IFERROR(IF($AD46=0,Z46,Z46/SUMIF($C$6:$C$455,$C46,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B46,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":292.0271971527946},{"$f":"IFERROR(IF($AD46=0,AA46,AA46/SUMIF($C$6:$C$455,$C46,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B46,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":288.03940474901287},{"$f":"IFERROR(IF($AD46=0,AB46,AB46/SUMIF($C$6:$C$455,$C46,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B46,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":284.31425451253995},null,"AEE","AE","Paediatrics","Community","45-54",300,295.69084244893571,295.82799790167269,292.0271971527946,288.03940474901287,284.31425451253995]
["AEF","AE",5,"PaediatricsCommunity",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Community","55-64",{"$f":"'Historical volumes'!$I10","v":320},null,{"$f":"H47*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G47,'Demographic Change'!$B$16:$B$24,0))))","v":326.63949610967023},{"$f":"J47*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G47,'Demographic Change'!$B$16:$B$24,0))))","v":333.27899221934047},{"$f":"K47*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G47,'Demographic Change'!$B$16:$B$24,0))))","v":343.66506113375317},{"$f":"L47*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G47,'Demographic Change'!$B$16:$B$24,0))))","v":354.14597999258979},{"$f":"M47*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G47,'Demographic Change'!$B$16:$B$24,0))))","v":364.72174879585026},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E47,E47='Non-Demographic Change'!$C$20,E47='Non-Demographic Change'!$C$29,E47='Non-Demographic Change'!$C$38,E47='Non-Demographic Change'!$C$47,E47='Non-Demographic Change'!$C$56,E47='Non-Demographic Change'!$C$65,E47='Non-Demographic Change'!$C$74,E47='Non-Demographic Change'!$C$83,E47='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P47=0,J47,(J47/SUMIF($C$6:$C$455,$C47,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B47,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":328.0572541931989},{"$f":"IFERROR(IF($P47=0,K47,(K47/SUMIF($C$6:$C$455,$C47,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B47,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":335.09422250804681},{"$f":"IFERROR(IF($P47=0,L47,(L47/SUMIF($C$6:$C$455,$C47,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B47,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.45519802149852},{"$f":"IFERROR(IF($P47=0,M47,(M47/SUMIF($C$6:$C$455,$C47,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B47,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":355.68332589284347},{"$f":"IFERROR(IF($P47=0,N47,(N47/SUMIF($C$6:$C$455,$C47,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B47,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.40008927520284},null,{"$f":"IF(OR($E47='Commissioner plans'!$C$12,$E47='Commissioner plans'!$C$21,$E47='Commissioner plans'!$C$30,$E47='Commissioner plans'!$C$39,$E47='Commissioner plans'!$C$48,,$E47='Commissioner plans'!$C$57,,$E47='Commissioner plans'!$C$66,,$E47='Commissioner plans'!$C$75,$E47='Commissioner plans'!$C$84,$E47='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W47=0,Q47,Q47/SUMIF($C$6:$C$455,$C47,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B47,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":322.84979415599463},{"$f":"IFERROR(IF($W47=0,R47,R47/SUMIF($C$6:$C$455,$C47,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B47,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":332.16123506002634},{"$f":"IFERROR(IF($W47=0,S47,S47/SUMIF($C$6:$C$455,$C47,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B47,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":342.33859019434988},{"$f":"IFERROR(IF($W47=0,T47,T47/SUMIF($C$6:$C$455,$C47,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B47,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":352.42132339916583},{"$f":"IFERROR(IF($W47=0,U47,U47/SUMIF($C$6:$C$455,$C47,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B47,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":362.95996741476142},null,{"$f":"IF(OR($E47='Impact of trust strategy'!$C$12,$E47='Impact of trust strategy'!$C$21,$E47='Impact of trust strategy'!$C$30,$E47='Impact of trust strategy'!$C$39,$E47='Impact of trust strategy'!$C$48,,$E47='Impact of trust strategy'!$C$57,,$E47='Impact of trust strategy'!$C$66,,$E47='Impact of trust strategy'!$C$75,$E47='Impact of trust strategy'!$C$84,$E47='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD47=0,X47,X47/SUMIF($C$6:$C$455,$C47,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B47,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":324.46404312677458},{"$f":"IFERROR(IF($AD47=0,Y47,Y47/SUMIF($C$6:$C$455,$C47,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B47,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":333.82204123532642},{"$f":"IFERROR(IF($AD47=0,Z47,Z47/SUMIF($C$6:$C$455,$C47,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B47,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":344.0502831453216},{"$f":"IFERROR(IF($AD47=0,AA47,AA47/SUMIF($C$6:$C$455,$C47,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B47,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":354.18343001616159},{"$f":"IFERROR(IF($AD47=0,AB47,AB47/SUMIF($C$6:$C$455,$C47,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B47,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":364.77476725183521},null,"AEF","AE","Paediatrics","Community","55-64",320,324.46404312677458,333.82204123532642,344.0502831453216,354.18343001616159,364.77476725183521]
["AEG","AE",5,"PaediatricsCommunity",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Community","65-74",{"$f":"'Historical volumes'!$J10","v":340},null,{"$f":"H48*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G48,'Demographic Change'!$B$16:$B$24,0))))","v":348.96086369770586},{"$f":"J48*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G48,'Demographic Change'!$B$16:$B$24,0))))","v":357.92172739541166},{"$f":"K48*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G48,'Demographic Change'!$B$16:$B$24,0))))","v":371.95681511470991},{"$f":"L48*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G48,'Demographic Change'!$B$16:$B$24,0))))","v":386.12685560053984},{"$f":"M48*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G48,'Demographic Change'!$B$16:$B$24,0))))","v":400.43184885290151},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E48,E48='Non-Demographic Change'!$C$20,E48='Non-Demographic Change'!$C$29,E48='Non-Demographic Change'!$C$38,E48='Non-Demographic Change'!$C$47,E48='Non-Demographic Change'!$C$56,E48='Non-Demographic Change'!$C$65,E48='Non-Demographic Change'!$C$74,E48='Non-Demographic Change'!$C$83,E48='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P48=0,J48,(J48/SUMIF($C$6:$C$455,$C48,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B48,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.47550626614913},{"$f":"IFERROR(IF($P48=0,K48,(K48/SUMIF($C$6:$C$455,$C48,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B48,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.87117628274706},{"$f":"IFERROR(IF($P48=0,L48,(L48/SUMIF($C$6:$C$455,$C48,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B48,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":373.89432256218936},{"$f":"IFERROR(IF($P48=0,M48,(M48/SUMIF($C$6:$C$455,$C48,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B48,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":387.80303031935995},{"$f":"IFERROR(IF($P48=0,N48,(N48/SUMIF($C$6:$C$455,$C48,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B48,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.27451653962618},null,{"$f":"IF(OR($E48='Commissioner plans'!$C$12,$E48='Commissioner plans'!$C$21,$E48='Commissioner plans'!$C$30,$E48='Commissioner plans'!$C$39,$E48='Commissioner plans'!$C$48,,$E48='Commissioner plans'!$C$57,,$E48='Commissioner plans'!$C$66,,$E48='Commissioner plans'!$C$75,$E48='Commissioner plans'!$C$84,$E48='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W48=0,Q48,Q48/SUMIF($C$6:$C$455,$C48,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B48,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":344.91218715165979},{"$f":"IFERROR(IF($W48=0,R48,R48/SUMIF($C$6:$C$455,$C48,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B48,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":356.72132298166144},{"$f":"IFERROR(IF($W48=0,S48,S48/SUMIF($C$6:$C$455,$C48,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B48,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":370.52114427771824},{"$f":"IFERROR(IF($W48=0,T48,T48/SUMIF($C$6:$C$455,$C48,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B48,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":384.24645524297131},{"$f":"IFERROR(IF($W48=0,U48,U48/SUMIF($C$6:$C$455,$C48,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B48,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":398.49757052145247},null,{"$f":"IF(OR($E48='Impact of trust strategy'!$C$12,$E48='Impact of trust strategy'!$C$21,$E48='Impact of trust strategy'!$C$30,$E48='Impact of trust strategy'!$C$39,$E48='Impact of trust strategy'!$C$48,,$E48='Impact of trust strategy'!$C$57,,$E48='Impact of trust strategy'!$C$66,,$E48='Impact of trust strategy'!$C$75,$E48='Impact of trust strategy'!$C$84,$E48='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD48=0,X48,X48/SUMIF($C$6:$C$455,$C48,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B48,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":346.63674808741803},{"$f":"IFERROR(IF($AD48=0,Y48,Y48/SUMIF($C$6:$C$455,$C48,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B48,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":358.5049295965697},{"$f":"IFERROR(IF($AD48=0,Z48,Z48/SUMIF($C$6:$C$455,$C48,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B48,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":372.37374999910679},{"$f":"IFERROR(IF($AD48=0,AA48,AA48/SUMIF($C$6:$C$455,$C48,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B48,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":386.16768751918613},{"$f":"IFERROR(IF($AD48=0,AB48,AB48/SUMIF($C$6:$C$455,$C48,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B48,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":400.49005837405969},null,"AEG","AE","Paediatrics","Community","65-74",340,346.63674808741803,358.5049295965697,372.37374999910679,386.16768751918613,400.49005837405969]
["AEH","AE",5,"PaediatricsCommunity",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Community","75-84",{"$f":"'Historical volumes'!$K10","v":360},null,{"$f":"H49*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G49,'Demographic Change'!$B$16:$B$24,0))))","v":363.20316361838854},{"$f":"J49*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G49,'Demographic Change'!$B$16:$B$24,0))))","v":366.40632723677709},{"$f":"K49*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G49,'Demographic Change'!$B$16:$B$24,0))))","v":371.41868512110727},{"$f":"L49*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G49,'Demographic Change'!$B$16:$B$24,0))))","v":376.49036085022249},{"$f":"M49*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G49,'Demographic Change'!$B$16:$B$24,0))))","v":381.62135442412261},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E49,E49='Non-Demographic Change'!$C$20,E49='Non-Demographic Change'!$C$29,E49='Non-Demographic Change'!$C$38,E49='Non-Demographic Change'!$C$47,E49='Non-Demographic Change'!$C$56,E49='Non-Demographic Change'!$C$65,E49='Non-Demographic Change'!$C$74,E49='Non-Demographic Change'!$C$83,E49='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P49=0,J49,(J49/SUMIF($C$6:$C$455,$C49,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B49,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.7796239892748},{"$f":"IFERROR(IF($P49=0,K49,(K49/SUMIF($C$6:$C$455,$C49,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B49,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":368.40198816561275},{"$f":"IFERROR(IF($P49=0,L49,(L49/SUMIF($C$6:$C$455,$C49,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B49,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":373.35338947202291},{"$f":"IFERROR(IF($P49=0,M49,(M49/SUMIF($C$6:$C$455,$C49,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B49,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.12470359428033},{"$f":"IFERROR(IF($P49=0,N49,(N49/SUMIF($C$6:$C$455,$C49,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B49,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.37746183759606},null,{"$f":"IF(OR($E49='Commissioner plans'!$C$12,$E49='Commissioner plans'!$C$21,$E49='Commissioner plans'!$C$30,$E49='Commissioner plans'!$C$39,$E49='Commissioner plans'!$C$48,,$E49='Commissioner plans'!$C$57,,$E49='Commissioner plans'!$C$66,,$E49='Commissioner plans'!$C$75,$E49='Commissioner plans'!$C$84,$E49='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W49=0,Q49,Q49/SUMIF($C$6:$C$455,$C49,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B49,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":358.98924657792259},{"$f":"IFERROR(IF($W49=0,R49,R49/SUMIF($C$6:$C$455,$C49,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B49,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":365.17746701741657},{"$f":"IFERROR(IF($W49=0,S49,S49/SUMIF($C$6:$C$455,$C49,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B49,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":369.98509134657803},{"$f":"IFERROR(IF($W49=0,T49,T49/SUMIF($C$6:$C$455,$C49,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B49,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":374.65688928797442},{"$f":"IFERROR(IF($W49=0,U49,U49/SUMIF($C$6:$C$455,$C49,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B49,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":379.77793982362226},null,{"$f":"IF(OR($E49='Impact of trust strategy'!$C$12,$E49='Impact of trust strategy'!$C$21,$E49='Impact of trust strategy'!$C$30,$E49='Impact of trust strategy'!$C$39,$E49='Impact of trust strategy'!$C$48,,$E49='Impact of trust strategy'!$C$57,,$E49='Impact of trust strategy'!$C$66,,$E49='Impact of trust strategy'!$C$75,$E49='Impact of trust strategy'!$C$84,$E49='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD49=0,X49,X49/SUMIF($C$6:$C$455,$C49,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B49,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":360.78419281081216},{"$f":"IFERROR(IF($AD49=0,Y49,Y49/SUMIF($C$6:$C$455,$C49,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B49,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":367.00335435250361},{"$f":"IFERROR(IF($AD49=0,Z49,Z49/SUMIF($C$6:$C$455,$C49,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B49,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":371.83501680331091},{"$f":"IFERROR(IF($AD49=0,AA49,AA49/SUMIF($C$6:$C$455,$C49,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B49,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":376.53017373441423},{"$f":"IFERROR(IF($AD49=0,AB49,AB49/SUMIF($C$6:$C$455,$C49,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B49,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":381.67682952274032},null,"AEH","AE","Paediatrics","Community","75-84",360,360.78419281081216,367.00335435250361,371.83501680331091,376.53017373441423,381.67682952274032]
["AEI","AE",5,"PaediatricsCommunity",{"$f":"'Instructions and Choices'!$C$27","v":"Paediatrics"},"Community","85+",{"$f":"'Historical volumes'!$L10","v":380},null,{"$f":"H50*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G50,'Demographic Change'!$B$16:$B$24,0))))","v":364.35694840980011},{"$f":"J50*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G50,'Demographic Change'!$B$16:$B$24,0))))","v":348.71389681960022},{"$f":"K50*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G50,'Demographic Change'!$B$16:$B$24,0))))","v":324.24009029944887},{"$f":"L50*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G50,'Demographic Change'!$B$16:$B$24,0))))","v":299.53920722395588},{"$f":"M50*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G50,'Demographic Change'!$B$16:$B$24,0))))","v":274.58601686474998},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E50,E50='Non-Demographic Change'!$C$20,E50='Non-Demographic Change'!$C$29,E50='Non-Demographic Change'!$C$38,E50='Non-Demographic Change'!$C$47,E50='Non-Demographic Change'!$C$56,E50='Non-Demographic Change'!$C$65,E50='Non-Demographic Change'!$C$74,E50='Non-Demographic Change'!$C$83,E50='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P50=0,J50,(J50/SUMIF($C$6:$C$455,$C50,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B50,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":365.93841671063404},{"$f":"IFERROR(IF($P50=0,K50,(K50/SUMIF($C$6:$C$455,$C50,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B50,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.61319453226002},{"$f":"IFERROR(IF($P50=0,L50,(L50/SUMIF($C$6:$C$455,$C50,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B50,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":325.92904332893653},{"$f":"IFERROR(IF($P50=0,M50,(M50/SUMIF($C$6:$C$455,$C50,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B50,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":300.83950540099755},{"$f":"IFERROR(IF($P50=0,N50,(N50/SUMIF($C$6:$C$455,$C50,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B50,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":275.84957964566405},null,{"$f":"IF(OR($E50='Commissioner plans'!$C$12,$E50='Commissioner plans'!$C$21,$E50='Commissioner plans'!$C$30,$E50='Commissioner plans'!$C$39,$E50='Commissioner plans'!$C$48,,$E50='Commissioner plans'!$C$57,,$E50='Commissioner plans'!$C$66,,$E50='Commissioner plans'!$C$75,$E50='Commissioner plans'!$C$84,$E50='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W50=0,Q50,Q50/SUMIF($C$6:$C$455,$C50,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B50,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":360.12964505037939},{"$f":"IFERROR(IF($W50=0,R50,R50/SUMIF($C$6:$C$455,$C50,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B50,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":347.54437379588103},{"$f":"IFERROR(IF($W50=0,S50,S50/SUMIF($C$6:$C$455,$C50,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B50,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":322.98859544060912},{"$f":"IFERROR(IF($W50=0,T50,T50/SUMIF($C$6:$C$455,$C50,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B50,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":298.08048032060776},{"$f":"IFERROR(IF($W50=0,U50,U50/SUMIF($C$6:$C$455,$C50,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B50,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":273.25963440026356},null,{"$f":"IF(OR($E50='Impact of trust strategy'!$C$12,$E50='Impact of trust strategy'!$C$21,$E50='Impact of trust strategy'!$C$30,$E50='Impact of trust strategy'!$C$39,$E50='Impact of trust strategy'!$C$48,,$E50='Impact of trust strategy'!$C$57,,$E50='Impact of trust strategy'!$C$66,,$E50='Impact of trust strategy'!$C$75,$E50='Impact of trust strategy'!$C$84,$E50='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD50=0,X50,X50/SUMIF($C$6:$C$455,$C50,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B50,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":361.93029327563124},{"$f":"IFERROR(IF($AD50=0,Y50,Y50/SUMIF($C$6:$C$455,$C50,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B50,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":349.28209566486038},{"$f":"IFERROR(IF($AD50=0,Z50,Z50/SUMIF($C$6:$C$455,$C50,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B50,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":324.6035384178121},{"$f":"IFERROR(IF($AD50=0,AA50,AA50/SUMIF($C$6:$C$455,$C50,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B50,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":299.5708827222108},{"$f":"IFERROR(IF($AD50=0,AB50,AB50/SUMIF($C$6:$C$455,$C50,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B50,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":274.62593257226484},null,"AEI","AE","Paediatrics","Community","85+",380,361.93029327563124,349.28209566486038,324.6035384178121,299.5708827222108,274.62593257226484]
["BAA","BA",6,"ObstetricsOutpatient",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Outpatient","0-18",{"$f":"'Historical volumes'!$D13","v":170},null,{"$f":"H51*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G51,'Demographic Change'!$B$16:$B$24,0))))","v":171.90711869999174},{"$f":"J51*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G51,'Demographic Change'!$B$16:$B$24,0))))","v":173.81423739998351},{"$f":"K51*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G51,'Demographic Change'!$B$16:$B$24,0))))","v":176.80112183452943},{"$f":"L51*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G51,'Demographic Change'!$B$16:$B$24,0))))","v":179.81605213231049},{"$f":"M51*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G51,'Demographic Change'!$B$16:$B$24,0))))","v":182.85902829332673},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E51,E51='Non-Demographic Change'!$C$20,E51='Non-Demographic Change'!$C$29,E51='Non-Demographic Change'!$C$38,E51='Non-Demographic Change'!$C$47,E51='Non-Demographic Change'!$C$56,E51='Non-Demographic Change'!$C$65,E51='Non-Demographic Change'!$C$74,E51='Non-Demographic Change'!$C$83,E51='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P51=0,J51,(J51/SUMIF($C$6:$C$455,$C51,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B51,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":206.2885424399901},{"$f":"IFERROR(IF($P51=0,K51,(K51/SUMIF($C$6:$C$455,$C51,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B51,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":198.12980154237724},{"$f":"IFERROR(IF($P51=0,L51,(L51/SUMIF($C$6:$C$455,$C51,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B51,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":201.55327889136359},{"$f":"IFERROR(IF($P51=0,M51,(M51/SUMIF($C$6:$C$455,$C51,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B51,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":201.39397838818775},{"$f":"IFERROR(IF($P51=0,N51,(N51/SUMIF($C$6:$C$455,$C51,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B51,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":201.14493112265944},null,{"$f":"IF(OR($E51='Commissioner plans'!$C$12,$E51='Commissioner plans'!$C$21,$E51='Commissioner plans'!$C$30,$E51='Commissioner plans'!$C$39,$E51='Commissioner plans'!$C$48,,$E51='Commissioner plans'!$C$57,,$E51='Commissioner plans'!$C$66,,$E51='Commissioner plans'!$C$75,$E51='Commissioner plans'!$C$84,$E51='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W51=0,Q51,Q51/SUMIF($C$6:$C$455,$C51,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B51,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":205.25709972779015},{"$f":"IFERROR(IF($W51=0,R51,R51/SUMIF($C$6:$C$455,$C51,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B51,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":197.13915253466536},{"$f":"IFERROR(IF($W51=0,S51,S51/SUMIF($C$6:$C$455,$C51,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B51,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":200.54551249690678},{"$f":"IFERROR(IF($W51=0,T51,T51/SUMIF($C$6:$C$455,$C51,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B51,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":200.38700849624681},{"$f":"IFERROR(IF($W51=0,U51,U51/SUMIF($C$6:$C$455,$C51,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B51,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":200.13920646704614},null,{"$f":"IF(OR($E51='Impact of trust strategy'!$C$12,$E51='Impact of trust strategy'!$C$21,$E51='Impact of trust strategy'!$C$30,$E51='Impact of trust strategy'!$C$39,$E51='Impact of trust strategy'!$C$48,,$E51='Impact of trust strategy'!$C$57,,$E51='Impact of trust strategy'!$C$66,,$E51='Impact of trust strategy'!$C$75,$E51='Impact of trust strategy'!$C$84,$E51='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD51=0,X51,X51/SUMIF($C$6:$C$455,$C51,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B51,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":206.28338522642909},{"$f":"IFERROR(IF($AD51=0,Y51,Y51/SUMIF($C$6:$C$455,$C51,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B51,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":198.12484829733867},{"$f":"IFERROR(IF($AD51=0,Z51,Z51/SUMIF($C$6:$C$455,$C51,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B51,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":201.5482400593913},{"$f":"IFERROR(IF($AD51=0,AA51,AA51/SUMIF($C$6:$C$455,$C51,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B51,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":201.38894353872803},{"$f":"IFERROR(IF($AD51=0,AB51,AB51/SUMIF($C$6:$C$455,$C51,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B51,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":201.13990249938135},null,"BAA","BA","Obstetrics","Outpatient","0-18",170,206.28338522642909,198.12484829733867,201.5482400593913,201.38894353872803,201.13990249938135]
["BAB","BA",6,"ObstetricsOutpatient",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Outpatient","19-24",{"$f":"'Historical volumes'!$E13","v":190},null,{"$f":"H52*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G52,'Demographic Change'!$B$16:$B$24,0))))","v":192.90461947490863},{"$f":"J52*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G52,'Demographic Change'!$B$16:$B$24,0))))","v":195.80923894981726},{"$f":"K52*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G52,'Demographic Change'!$B$16:$B$24,0))))","v":200.35559986706551},{"$f":"L52*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G52,'Demographic Change'!$B$16:$B$24,0))))","v":204.94931871053512},{"$f":"M52*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G52,'Demographic Change'!$B$16:$B$24,0))))","v":209.59039548022605},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E52,E52='Non-Demographic Change'!$C$20,E52='Non-Demographic Change'!$C$29,E52='Non-Demographic Change'!$C$38,E52='Non-Demographic Change'!$C$47,E52='Non-Demographic Change'!$C$56,E52='Non-Demographic Change'!$C$65,E52='Non-Demographic Change'!$C$74,E52='Non-Demographic Change'!$C$83,E52='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P52=0,J52,(J52/SUMIF($C$6:$C$455,$C52,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B52,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":231.48554336989034},{"$f":"IFERROR(IF($P52=0,K52,(K52/SUMIF($C$6:$C$455,$C52,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B52,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":223.20177123358533},{"$f":"IFERROR(IF($P52=0,L52,(L52/SUMIF($C$6:$C$455,$C52,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B52,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":228.40538384845473},{"$f":"IFERROR(IF($P52=0,M52,(M52/SUMIF($C$6:$C$455,$C52,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B52,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":229.54323695579933},{"$f":"IFERROR(IF($P52=0,N52,(N52/SUMIF($C$6:$C$455,$C52,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B52,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":230.54943502824867},null,{"$f":"IF(OR($E52='Commissioner plans'!$C$12,$E52='Commissioner plans'!$C$21,$E52='Commissioner plans'!$C$30,$E52='Commissioner plans'!$C$39,$E52='Commissioner plans'!$C$48,,$E52='Commissioner plans'!$C$57,,$E52='Commissioner plans'!$C$66,,$E52='Commissioner plans'!$C$75,$E52='Commissioner plans'!$C$84,$E52='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W52=0,Q52,Q52/SUMIF($C$6:$C$455,$C52,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B52,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":230.3281156530409},{"$f":"IFERROR(IF($W52=0,R52,R52/SUMIF($C$6:$C$455,$C52,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B52,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":222.08576237741741},{"$f":"IFERROR(IF($W52=0,S52,S52/SUMIF($C$6:$C$455,$C52,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B52,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":227.26335692921245},{"$f":"IFERROR(IF($W52=0,T52,T52/SUMIF($C$6:$C$455,$C52,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B52,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":228.39552077102033},{"$f":"IFERROR(IF($W52=0,U52,U52/SUMIF($C$6:$C$455,$C52,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B52,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":229.39668785310741},null,{"$f":"IF(OR($E52='Impact of trust strategy'!$C$12,$E52='Impact of trust strategy'!$C$21,$E52='Impact of trust strategy'!$C$30,$E52='Impact of trust strategy'!$C$39,$E52='Impact of trust strategy'!$C$48,,$E52='Impact of trust strategy'!$C$57,,$E52='Impact of trust strategy'!$C$66,,$E52='Impact of trust strategy'!$C$75,$E52='Impact of trust strategy'!$C$84,$E52='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD52=0,X52,X52/SUMIF($C$6:$C$455,$C52,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B52,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":231.47975623130608},{"$f":"IFERROR(IF($AD52=0,Y52,Y52/SUMIF($C$6:$C$455,$C52,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B52,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":223.19619118930447},{"$f":"IFERROR(IF($AD52=0,Z52,Z52/SUMIF($C$6:$C$455,$C52,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B52,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":228.39967371385848},{"$f":"IFERROR(IF($AD52=0,AA52,AA52/SUMIF($C$6:$C$455,$C52,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B52,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":229.53749837487541},{"$f":"IFERROR(IF($AD52=0,AB52,AB52/SUMIF($C$6:$C$455,$C52,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B52,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":230.54367129237292},null,"BAB","BA","Obstetrics","Outpatient","19-24",190,231.47975623130608,223.19619118930447,228.39967371385848,229.53749837487541,230.54367129237292]
["BAC","BA",6,"ObstetricsOutpatient",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Outpatient","25-34",{"$f":"'Historical volumes'!$F13","v":210},null,{"$f":"H53*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G53,'Demographic Change'!$B$16:$B$24,0))))","v":212.02460106382981},{"$f":"J53*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G53,'Demographic Change'!$B$16:$B$24,0))))","v":214.04920212765958},{"$f":"K53*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G53,'Demographic Change'!$B$16:$B$24,0))))","v":217.22573138297875},{"$f":"L53*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G53,'Demographic Change'!$B$16:$B$24,0))))","v":220.4371675531915},{"$f":"M53*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G53,'Demographic Change'!$B$16:$B$24,0))))","v":223.68351063829789},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E53,E53='Non-Demographic Change'!$C$20,E53='Non-Demographic Change'!$C$29,E53='Non-Demographic Change'!$C$38,E53='Non-Demographic Change'!$C$47,E53='Non-Demographic Change'!$C$56,E53='Non-Demographic Change'!$C$65,E53='Non-Demographic Change'!$C$74,E53='Non-Demographic Change'!$C$83,E53='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P53=0,J53,(J53/SUMIF($C$6:$C$455,$C53,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B53,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":254.42952127659575},{"$f":"IFERROR(IF($P53=0,K53,(K53/SUMIF($C$6:$C$455,$C53,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B53,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":243.99339531815249},{"$f":"IFERROR(IF($P53=0,L53,(L53/SUMIF($C$6:$C$455,$C53,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B53,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":247.63733377659582},{"$f":"IFERROR(IF($P53=0,M53,(M53/SUMIF($C$6:$C$455,$C53,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B53,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":246.8896276595745},{"$f":"IFERROR(IF($P53=0,N53,(N53/SUMIF($C$6:$C$455,$C53,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B53,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":246.0518617021277},null,{"$f":"IF(OR($E53='Commissioner plans'!$C$12,$E53='Commissioner plans'!$C$21,$E53='Commissioner plans'!$C$30,$E53='Commissioner plans'!$C$39,$E53='Commissioner plans'!$C$48,,$E53='Commissioner plans'!$C$57,,$E53='Commissioner plans'!$C$66,,$E53='Commissioner plans'!$C$75,$E53='Commissioner plans'!$C$84,$E53='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W53=0,Q53,Q53/SUMIF($C$6:$C$455,$C53,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B53,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":253.15737367021276},{"$f":"IFERROR(IF($W53=0,R53,R53/SUMIF($C$6:$C$455,$C53,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B53,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":242.77342834156173},{"$f":"IFERROR(IF($W53=0,S53,S53/SUMIF($C$6:$C$455,$C53,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B53,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":246.39914710771285},{"$f":"IFERROR(IF($W53=0,T53,T53/SUMIF($C$6:$C$455,$C53,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B53,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":245.65517952127664},{"$f":"IFERROR(IF($W53=0,U53,U53/SUMIF($C$6:$C$455,$C53,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B53,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":244.82160239361704},null,{"$f":"IF(OR($E53='Impact of trust strategy'!$C$12,$E53='Impact of trust strategy'!$C$21,$E53='Impact of trust strategy'!$C$30,$E53='Impact of trust strategy'!$C$39,$E53='Impact of trust strategy'!$C$48,,$E53='Impact of trust strategy'!$C$57,,$E53='Impact of trust strategy'!$C$66,,$E53='Impact of trust strategy'!$C$75,$E53='Impact of trust strategy'!$C$84,$E53='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD53=0,X53,X53/SUMIF($C$6:$C$455,$C53,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B53,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":254.42316053856379},{"$f":"IFERROR(IF($AD53=0,Y53,Y53/SUMIF($C$6:$C$455,$C53,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B53,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":243.98729548326952},{"$f":"IFERROR(IF($AD53=0,Z53,Z53/SUMIF($C$6:$C$455,$C53,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B53,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":247.63114284325138},{"$f":"IFERROR(IF($AD53=0,AA53,AA53/SUMIF($C$6:$C$455,$C53,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B53,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":246.88345541888299},{"$f":"IFERROR(IF($AD53=0,AB53,AB53/SUMIF($C$6:$C$455,$C53,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B53,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":246.04571040558511},null,"BAC","BA","Obstetrics","Outpatient","25-34",210,254.42316053856379,243.98729548326952,247.63114284325138,246.88345541888299,246.04571040558511]
["BAD","BA",6,"ObstetricsOutpatient",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Outpatient","35-44",{"$f":"'Historical volumes'!$G13","v":230},null,{"$f":"H54*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G54,'Demographic Change'!$B$16:$B$24,0))))","v":222.53480235241571},{"$f":"J54*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G54,'Demographic Change'!$B$16:$B$24,0))))","v":215.06960470483139},{"$f":"K54*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G54,'Demographic Change'!$B$16:$B$24,0))))","v":203.39239187076603},{"$f":"L54*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G54,'Demographic Change'!$B$16:$B$24,0))))","v":191.59532494602843},{"$f":"M54*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G54,'Demographic Change'!$B$16:$B$24,0))))","v":179.6784039306186},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E54,E54='Non-Demographic Change'!$C$20,E54='Non-Demographic Change'!$C$29,E54='Non-Demographic Change'!$C$38,E54='Non-Demographic Change'!$C$47,E54='Non-Demographic Change'!$C$56,E54='Non-Demographic Change'!$C$65,E54='Non-Demographic Change'!$C$74,E54='Non-Demographic Change'!$C$83,E54='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P54=0,J54,(J54/SUMIF($C$6:$C$455,$C54,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B54,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":267.04176282289887},{"$f":"IFERROR(IF($P54=0,K54,(K54/SUMIF($C$6:$C$455,$C54,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B54,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":245.15654606536739},{"$f":"IFERROR(IF($P54=0,L54,(L54/SUMIF($C$6:$C$455,$C54,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B54,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":231.86732673267332},{"$f":"IFERROR(IF($P54=0,M54,(M54/SUMIF($C$6:$C$455,$C54,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B54,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":214.58676393955187},{"$f":"IFERROR(IF($P54=0,N54,(N54/SUMIF($C$6:$C$455,$C54,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B54,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":197.64624432368049},null,{"$f":"IF(OR($E54='Commissioner plans'!$C$12,$E54='Commissioner plans'!$C$21,$E54='Commissioner plans'!$C$30,$E54='Commissioner plans'!$C$39,$E54='Commissioner plans'!$C$48,,$E54='Commissioner plans'!$C$57,,$E54='Commissioner plans'!$C$66,,$E54='Commissioner plans'!$C$75,$E54='Commissioner plans'!$C$84,$E54='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W54=0,Q54,Q54/SUMIF($C$6:$C$455,$C54,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B54,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":265.70655400878439},{"$f":"IFERROR(IF($W54=0,R54,R54/SUMIF($C$6:$C$455,$C54,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B54,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":243.93076333504055},{"$f":"IFERROR(IF($W54=0,S54,S54/SUMIF($C$6:$C$455,$C54,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B54,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":230.70799009900995},{"$f":"IFERROR(IF($W54=0,T54,T54/SUMIF($C$6:$C$455,$C54,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B54,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":213.51383011985411},{"$f":"IFERROR(IF($W54=0,U54,U54/SUMIF($C$6:$C$455,$C54,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B54,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":196.65801310206209},null,{"$f":"IF(OR($E54='Impact of trust strategy'!$C$12,$E54='Impact of trust strategy'!$C$21,$E54='Impact of trust strategy'!$C$30,$E54='Impact of trust strategy'!$C$39,$E54='Impact of trust strategy'!$C$48,,$E54='Impact of trust strategy'!$C$57,,$E54='Impact of trust strategy'!$C$66,,$E54='Impact of trust strategy'!$C$75,$E54='Impact of trust strategy'!$C$84,$E54='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD54=0,X54,X54/SUMIF($C$6:$C$455,$C54,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B54,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":267.03508677882832},{"$f":"IFERROR(IF($AD54=0,Y54,Y54/SUMIF($C$6:$C$455,$C54,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B54,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":245.15041715171574},{"$f":"IFERROR(IF($AD54=0,Z54,Z54/SUMIF($C$6:$C$455,$C54,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B54,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":231.86153004950498},{"$f":"IFERROR(IF($AD54=0,AA54,AA54/SUMIF($C$6:$C$455,$C54,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B54,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":214.58139927045335},{"$f":"IFERROR(IF($AD54=0,AB54,AB54/SUMIF($C$6:$C$455,$C54,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B54,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":197.64130316757237},null,"BAD","BA","Obstetrics","Outpatient","35-44",230,267.03508677882832,245.15041715171574,231.86153004950498,214.58139927045335,197.64130316757237]
["BAE","BA",6,"ObstetricsOutpatient",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Outpatient","45-54",{"$f":"'Historical volumes'!$H13","v":250},null,{"$f":"H55*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G55,'Demographic Change'!$B$16:$B$24,0))))","v":248.06114839671886},{"$f":"J55*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G55,'Demographic Change'!$B$16:$B$24,0))))","v":246.12229679343773},{"$f":"K55*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G55,'Demographic Change'!$B$16:$B$24,0))))","v":243.08351976137209},{"$f":"L55*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G55,'Demographic Change'!$B$16:$B$24,0))))","v":240.00745712155106},{"$f":"M55*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G55,'Demographic Change'!$B$16:$B$24,0))))","v":236.89410887397463},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E55,E55='Non-Demographic Change'!$C$20,E55='Non-Demographic Change'!$C$29,E55='Non-Demographic Change'!$C$38,E55='Non-Demographic Change'!$C$47,E55='Non-Demographic Change'!$C$56,E55='Non-Demographic Change'!$C$65,E55='Non-Demographic Change'!$C$74,E55='Non-Demographic Change'!$C$83,E55='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P55=0,J55,(J55/SUMIF($C$6:$C$455,$C55,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B55,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":297.67337807606265},{"$f":"IFERROR(IF($P55=0,K55,(K55/SUMIF($C$6:$C$455,$C55,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B55,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":280.55332260625568},{"$f":"IFERROR(IF($P55=0,L55,(L55/SUMIF($C$6:$C$455,$C55,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B55,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":277.11521252796422},{"$f":"IFERROR(IF($P55=0,M55,(M55/SUMIF($C$6:$C$455,$C55,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B55,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":268.8083519761372},{"$f":"IFERROR(IF($P55=0,N55,(N55/SUMIF($C$6:$C$455,$C55,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B55,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":260.58351976137214},null,{"$f":"IF(OR($E55='Commissioner plans'!$C$12,$E55='Commissioner plans'!$C$21,$E55='Commissioner plans'!$C$30,$E55='Commissioner plans'!$C$39,$E55='Commissioner plans'!$C$48,,$E55='Commissioner plans'!$C$57,,$E55='Commissioner plans'!$C$66,,$E55='Commissioner plans'!$C$75,$E55='Commissioner plans'!$C$84,$E55='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W55=0,Q55,Q55/SUMIF($C$6:$C$455,$C55,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B55,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":296.18501118568236},{"$f":"IFERROR(IF($W55=0,R55,R55/SUMIF($C$6:$C$455,$C55,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B55,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":279.15055599322437},{"$f":"IFERROR(IF($W55=0,S55,S55/SUMIF($C$6:$C$455,$C55,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B55,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":275.7296364653244},{"$f":"IFERROR(IF($W55=0,T55,T55/SUMIF($C$6:$C$455,$C55,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B55,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":267.46431021625654},{"$f":"IFERROR(IF($W55=0,U55,U55/SUMIF($C$6:$C$455,$C55,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B55,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":259.28060216256529},null,{"$f":"IF(OR($E55='Impact of trust strategy'!$C$12,$E55='Impact of trust strategy'!$C$21,$E55='Impact of trust strategy'!$C$30,$E55='Impact of trust strategy'!$C$39,$E55='Impact of trust strategy'!$C$48,,$E55='Impact of trust strategy'!$C$57,,$E55='Impact of trust strategy'!$C$66,,$E55='Impact of trust strategy'!$C$75,$E55='Impact of trust strategy'!$C$84,$E55='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD55=0,X55,X55/SUMIF($C$6:$C$455,$C55,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B55,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":297.66593624161072},{"$f":"IFERROR(IF($AD55=0,Y55,Y55/SUMIF($C$6:$C$455,$C55,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B55,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":280.54630877319045},{"$f":"IFERROR(IF($AD55=0,Z55,Z55/SUMIF($C$6:$C$455,$C55,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B55,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":277.10828464765098},{"$f":"IFERROR(IF($AD55=0,AA55,AA55/SUMIF($C$6:$C$455,$C55,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B55,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":268.80163176733777},{"$f":"IFERROR(IF($AD55=0,AB55,AB55/SUMIF($C$6:$C$455,$C55,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B55,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":260.5770051733781},null,"BAE","BA","Obstetrics","Outpatient","45-54",250,297.66593624161072,280.54630877319045,277.10828464765098,268.80163176733777,260.5770051733781]
["BAF","BA",6,"ObstetricsOutpatient",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Outpatient","55-64",{"$f":"'Historical volumes'!$I13","v":270},null,{"$f":"H56*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G56,'Demographic Change'!$B$16:$B$24,0))))","v":275.60207484253425},{"$f":"J56*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G56,'Demographic Change'!$B$16:$B$24,0))))","v":281.2041496850685},{"$f":"K56*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G56,'Demographic Change'!$B$16:$B$24,0))))","v":289.96739533160422},{"$f":"L56*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G56,'Demographic Change'!$B$16:$B$24,0))))","v":298.81067061874762},{"$f":"M56*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G56,'Demographic Change'!$B$16:$B$24,0))))","v":307.73397554649864},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E56,E56='Non-Demographic Change'!$C$20,E56='Non-Demographic Change'!$C$29,E56='Non-Demographic Change'!$C$38,E56='Non-Demographic Change'!$C$47,E56='Non-Demographic Change'!$C$56,E56='Non-Demographic Change'!$C$65,E56='Non-Demographic Change'!$C$74,E56='Non-Demographic Change'!$C$83,E56='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P56=0,J56,(J56/SUMIF($C$6:$C$455,$C56,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B56,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":330.7224898110411},{"$f":"IFERROR(IF($P56=0,K56,(K56/SUMIF($C$6:$C$455,$C56,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B56,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.54291526063935},{"$f":"IFERROR(IF($P56=0,L56,(L56/SUMIF($C$6:$C$455,$C56,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B56,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":330.56283067802889},{"$f":"IFERROR(IF($P56=0,M56,(M56/SUMIF($C$6:$C$455,$C56,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B56,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":334.66795109299733},{"$f":"IFERROR(IF($P56=0,N56,(N56/SUMIF($C$6:$C$455,$C56,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B56,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.50737310114857},null,{"$f":"IF(OR($E56='Commissioner plans'!$C$12,$E56='Commissioner plans'!$C$21,$E56='Commissioner plans'!$C$30,$E56='Commissioner plans'!$C$39,$E56='Commissioner plans'!$C$48,,$E56='Commissioner plans'!$C$57,,$E56='Commissioner plans'!$C$66,,$E56='Commissioner plans'!$C$75,$E56='Commissioner plans'!$C$84,$E56='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W56=0,Q56,Q56/SUMIF($C$6:$C$455,$C56,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B56,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":329.06887736198587},{"$f":"IFERROR(IF($W56=0,R56,R56/SUMIF($C$6:$C$455,$C56,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B56,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":318.94020068433616},{"$f":"IFERROR(IF($W56=0,S56,S56/SUMIF($C$6:$C$455,$C56,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B56,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":328.91001652463876},{"$f":"IFERROR(IF($W56=0,T56,T56/SUMIF($C$6:$C$455,$C56,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B56,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":332.99461133753232},{"$f":"IFERROR(IF($W56=0,U56,U56/SUMIF($C$6:$C$455,$C56,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B56,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":336.81483623564282},null,{"$f":"IF(OR($E56='Impact of trust strategy'!$C$12,$E56='Impact of trust strategy'!$C$21,$E56='Impact of trust strategy'!$C$30,$E56='Impact of trust strategy'!$C$39,$E56='Impact of trust strategy'!$C$48,,$E56='Impact of trust strategy'!$C$57,,$E56='Impact of trust strategy'!$C$66,,$E56='Impact of trust strategy'!$C$75,$E56='Impact of trust strategy'!$C$84,$E56='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD56=0,X56,X56/SUMIF($C$6:$C$455,$C56,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B56,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":330.71422174879575},{"$f":"IFERROR(IF($AD56=0,Y56,Y56/SUMIF($C$6:$C$455,$C56,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B56,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":320.53490168775778},{"$f":"IFERROR(IF($AD56=0,Z56,Z56/SUMIF($C$6:$C$455,$C56,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B56,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":330.5545666072619},{"$f":"IFERROR(IF($AD56=0,AA56,AA56/SUMIF($C$6:$C$455,$C56,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B56,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":334.65958439421996},{"$f":"IFERROR(IF($AD56=0,AB56,AB56/SUMIF($C$6:$C$455,$C56,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B56,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":338.49891041682099},null,"BAF","BA","Obstetrics","Outpatient","55-64",270,330.71422174879575,320.53490168775778,330.5545666072619,334.65958439421996,338.49891041682099]
["BAG","BA",6,"ObstetricsOutpatient",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Outpatient","65-74",{"$f":"'Historical volumes'!$J13","v":290},null,{"$f":"H57*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G57,'Demographic Change'!$B$16:$B$24,0))))","v":297.64308962451378},{"$f":"J57*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G57,'Demographic Change'!$B$16:$B$24,0))))","v":305.28617924902755},{"$f":"K57*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G57,'Demographic Change'!$B$16:$B$24,0))))","v":317.25728348019373},{"$f":"L57*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G57,'Demographic Change'!$B$16:$B$24,0))))","v":329.34349448281341},{"$f":"M57*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G57,'Demographic Change'!$B$16:$B$24,0))))","v":341.54481225688664},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E57,E57='Non-Demographic Change'!$C$20,E57='Non-Demographic Change'!$C$29,E57='Non-Demographic Change'!$C$38,E57='Non-Demographic Change'!$C$47,E57='Non-Demographic Change'!$C$56,E57='Non-Demographic Change'!$C$65,E57='Non-Demographic Change'!$C$74,E57='Non-Demographic Change'!$C$83,E57='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P57=0,J57,(J57/SUMIF($C$6:$C$455,$C57,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B57,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.17170754941651},{"$f":"IFERROR(IF($P57=0,K57,(K57/SUMIF($C$6:$C$455,$C57,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B57,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":347.99387560553293},{"$f":"IFERROR(IF($P57=0,L57,(L57/SUMIF($C$6:$C$455,$C57,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B57,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":361.67330316742095},{"$f":"IFERROR(IF($P57=0,M57,(M57/SUMIF($C$6:$C$455,$C57,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B57,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":368.86471382075104},{"$f":"IFERROR(IF($P57=0,N57,(N57/SUMIF($C$6:$C$455,$C57,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B57,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.6992934825754},null,{"$f":"IF(OR($E57='Commissioner plans'!$C$12,$E57='Commissioner plans'!$C$21,$E57='Commissioner plans'!$C$30,$E57='Commissioner plans'!$C$39,$E57='Commissioner plans'!$C$48,,$E57='Commissioner plans'!$C$57,,$E57='Commissioner plans'!$C$66,,$E57='Commissioner plans'!$C$75,$E57='Commissioner plans'!$C$84,$E57='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W57=0,Q57,Q57/SUMIF($C$6:$C$455,$C57,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B57,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":355.38584901166945},{"$f":"IFERROR(IF($W57=0,R57,R57/SUMIF($C$6:$C$455,$C57,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B57,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":346.2539062275053},{"$f":"IFERROR(IF($W57=0,S57,S57/SUMIF($C$6:$C$455,$C57,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B57,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":359.86493665158383},{"$f":"IFERROR(IF($W57=0,T57,T57/SUMIF($C$6:$C$455,$C57,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B57,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":367.02039025164726},{"$f":"IFERROR(IF($W57=0,U57,U57/SUMIF($C$6:$C$455,$C57,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B57,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.8207970151625},null,{"$f":"IF(OR($E57='Impact of trust strategy'!$C$12,$E57='Impact of trust strategy'!$C$21,$E57='Impact of trust strategy'!$C$30,$E57='Impact of trust strategy'!$C$39,$E57='Impact of trust strategy'!$C$48,,$E57='Impact of trust strategy'!$C$57,,$E57='Impact of trust strategy'!$C$66,,$E57='Impact of trust strategy'!$C$75,$E57='Impact of trust strategy'!$C$84,$E57='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD57=0,X57,X57/SUMIF($C$6:$C$455,$C57,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B57,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":357.16277825672773},{"$f":"IFERROR(IF($AD57=0,Y57,Y57/SUMIF($C$6:$C$455,$C57,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B57,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":347.98517575864281},{"$f":"IFERROR(IF($AD57=0,Z57,Z57/SUMIF($C$6:$C$455,$C57,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B57,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":361.66426133484174},{"$f":"IFERROR(IF($AD57=0,AA57,AA57/SUMIF($C$6:$C$455,$C57,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B57,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":368.85549220290545},{"$f":"IFERROR(IF($AD57=0,AB57,AB57/SUMIF($C$6:$C$455,$C57,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B57,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":375.68990100023825},null,"BAG","BA","Obstetrics","Outpatient","65-74",290,357.16277825672773,347.98517575864281,361.66426133484174,368.85549220290545,375.68990100023825]
["BAH","BA",6,"ObstetricsOutpatient",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Outpatient","75-84",{"$f":"'Historical volumes'!$K13","v":310},null,{"$f":"H58*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G58,'Demographic Change'!$B$16:$B$24,0))))","v":312.75827978250123},{"$f":"J58*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G58,'Demographic Change'!$B$16:$B$24,0))))","v":315.51655956500247},{"$f":"K58*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G58,'Demographic Change'!$B$16:$B$24,0))))","v":319.83275663206456},{"$f":"L58*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G58,'Demographic Change'!$B$16:$B$24,0))))","v":324.20003295435822},{"$f":"M58*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G58,'Demographic Change'!$B$16:$B$24,0))))","v":328.61838853188334},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E58,E58='Non-Demographic Change'!$C$20,E58='Non-Demographic Change'!$C$29,E58='Non-Demographic Change'!$C$38,E58='Non-Demographic Change'!$C$47,E58='Non-Demographic Change'!$C$56,E58='Non-Demographic Change'!$C$65,E58='Non-Demographic Change'!$C$74,E58='Non-Demographic Change'!$C$83,E58='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P58=0,J58,(J58/SUMIF($C$6:$C$455,$C58,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B58,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.3099357390015},{"$f":"IFERROR(IF($P58=0,K58,(K58/SUMIF($C$6:$C$455,$C58,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B58,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.65542446382767},{"$f":"IFERROR(IF($P58=0,L58,(L58/SUMIF($C$6:$C$455,$C58,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B58,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.60934256055361},{"$f":"IFERROR(IF($P58=0,M58,(M58/SUMIF($C$6:$C$455,$C58,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B58,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.1040369088812},{"$f":"IFERROR(IF($P58=0,N58,(N58/SUMIF($C$6:$C$455,$C58,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B58,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":361.48022738507177},null,{"$f":"IF(OR($E58='Commissioner plans'!$C$12,$E58='Commissioner plans'!$C$21,$E58='Commissioner plans'!$C$30,$E58='Commissioner plans'!$C$39,$E58='Commissioner plans'!$C$48,,$E58='Commissioner plans'!$C$57,,$E58='Commissioner plans'!$C$66,,$E58='Commissioner plans'!$C$75,$E58='Commissioner plans'!$C$84,$E58='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W58=0,Q58,Q58/SUMIF($C$6:$C$455,$C58,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B58,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":373.43338606030647},{"$f":"IFERROR(IF($W58=0,R58,R58/SUMIF($C$6:$C$455,$C58,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B58,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":357.85714734150855},{"$f":"IFERROR(IF($W58=0,S58,S58/SUMIF($C$6:$C$455,$C58,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B58,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":362.78629584775086},{"$f":"IFERROR(IF($W58=0,T58,T58/SUMIF($C$6:$C$455,$C58,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B58,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":361.28851672433677},{"$f":"IFERROR(IF($W58=0,U58,U58/SUMIF($C$6:$C$455,$C58,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B58,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":359.67282624814641},null,{"$f":"IF(OR($E58='Impact of trust strategy'!$C$12,$E58='Impact of trust strategy'!$C$21,$E58='Impact of trust strategy'!$C$30,$E58='Impact of trust strategy'!$C$39,$E58='Impact of trust strategy'!$C$48,,$E58='Impact of trust strategy'!$C$57,,$E58='Impact of trust strategy'!$C$66,,$E58='Impact of trust strategy'!$C$75,$E58='Impact of trust strategy'!$C$84,$E58='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD58=0,X58,X58/SUMIF($C$6:$C$455,$C58,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B58,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":375.30055299060797},{"$f":"IFERROR(IF($AD58=0,Y58,Y58/SUMIF($C$6:$C$455,$C58,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B58,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":359.64643307821603},{"$f":"IFERROR(IF($AD58=0,Z58,Z58/SUMIF($C$6:$C$455,$C58,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B58,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":364.60022732698957},{"$f":"IFERROR(IF($AD58=0,AA58,AA58/SUMIF($C$6:$C$455,$C58,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B58,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":363.09495930795839},{"$f":"IFERROR(IF($AD58=0,AB58,AB58/SUMIF($C$6:$C$455,$C58,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B58,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":361.47119037938711},null,"BAH","BA","Obstetrics","Outpatient","75-84",310,375.30055299060797,359.64643307821603,364.60022732698957,363.09495930795839,361.47119037938711]
["BAI","BA",6,"ObstetricsOutpatient",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Outpatient","85+",{"$f":"'Historical volumes'!$L13","v":330},null,{"$f":"H59*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G59,'Demographic Change'!$B$16:$B$24,0))))","v":316.41524467166852},{"$f":"J59*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G59,'Demographic Change'!$B$16:$B$24,0))))","v":302.83048934333704},{"$f":"K59*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G59,'Demographic Change'!$B$16:$B$24,0))))","v":281.57692052320556},{"$f":"L59*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G59,'Demographic Change'!$B$16:$B$24,0))))","v":260.12615364185638},{"$f":"M59*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G59,'Demographic Change'!$B$16:$B$24,0))))","v":238.45627780359862},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E59,E59='Non-Demographic Change'!$C$20,E59='Non-Demographic Change'!$C$29,E59='Non-Demographic Change'!$C$38,E59='Non-Demographic Change'!$C$47,E59='Non-Demographic Change'!$C$56,E59='Non-Demographic Change'!$C$65,E59='Non-Demographic Change'!$C$74,E59='Non-Demographic Change'!$C$83,E59='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P59=0,J59,(J59/SUMIF($C$6:$C$455,$C59,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B59,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.69829360600221},{"$f":"IFERROR(IF($P59=0,K59,(K59/SUMIF($C$6:$C$455,$C59,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B59,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.19464948377146},{"$f":"IFERROR(IF($P59=0,L59,(L59/SUMIF($C$6:$C$455,$C59,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B59,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.9976893964544},{"$f":"IFERROR(IF($P59=0,M59,(M59/SUMIF($C$6:$C$455,$C59,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B59,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":291.34129207887918},{"$f":"IFERROR(IF($P59=0,N59,(N59/SUMIF($C$6:$C$455,$C59,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B59,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":262.30190558395856},null,{"$f":"IF(OR($E59='Commissioner plans'!$C$12,$E59='Commissioner plans'!$C$21,$E59='Commissioner plans'!$C$30,$E59='Commissioner plans'!$C$39,$E59='Commissioner plans'!$C$48,,$E59='Commissioner plans'!$C$57,,$E59='Commissioner plans'!$C$66,,$E59='Commissioner plans'!$C$75,$E59='Commissioner plans'!$C$84,$E59='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W59=0,Q59,Q59/SUMIF($C$6:$C$455,$C59,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B59,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":377.79980213797222},{"$f":"IFERROR(IF($W59=0,R59,R59/SUMIF($C$6:$C$455,$C59,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B59,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":343.46867623635262},{"$f":"IFERROR(IF($W59=0,S59,S59/SUMIF($C$6:$C$455,$C59,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B59,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":319.39270094947216},{"$f":"IFERROR(IF($W59=0,T59,T59/SUMIF($C$6:$C$455,$C59,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B59,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":289.88458561848478},{"$f":"IFERROR(IF($W59=0,U59,U59/SUMIF($C$6:$C$455,$C59,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B59,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":260.99039605603878},null,{"$f":"IF(OR($E59='Impact of trust strategy'!$C$12,$E59='Impact of trust strategy'!$C$21,$E59='Impact of trust strategy'!$C$30,$E59='Impact of trust strategy'!$C$39,$E59='Impact of trust strategy'!$C$48,,$E59='Impact of trust strategy'!$C$57,,$E59='Impact of trust strategy'!$C$66,,$E59='Impact of trust strategy'!$C$75,$E59='Impact of trust strategy'!$C$84,$E59='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD59=0,X59,X59/SUMIF($C$6:$C$455,$C59,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B59,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":379.68880114866204},{"$f":"IFERROR(IF($AD59=0,Y59,Y59/SUMIF($C$6:$C$455,$C59,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B59,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":345.18601961753433},{"$f":"IFERROR(IF($AD59=0,Z59,Z59/SUMIF($C$6:$C$455,$C59,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B59,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":320.98966445421951},{"$f":"IFERROR(IF($AD59=0,AA59,AA59/SUMIF($C$6:$C$455,$C59,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B59,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":291.33400854657719},{"$f":"IFERROR(IF($AD59=0,AB59,AB59/SUMIF($C$6:$C$455,$C59,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B59,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":262.29534803631896},null,"BAI","BA","Obstetrics","Outpatient","85+",330,379.68880114866204,345.18601961753433,320.98966445421951,291.33400854657719,262.29534803631896]
["BBA","BB",7,"ObstetricsElective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Elective","0-18",{"$f":"'Historical volumes'!$D14","v":200},null,{"$f":"H60*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G60,'Demographic Change'!$B$16:$B$24,0))))","v":202.24366905881382},{"$f":"J60*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G60,'Demographic Change'!$B$16:$B$24,0))))","v":204.48733811762764},{"$f":"K60*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G60,'Demographic Change'!$B$16:$B$24,0))))","v":208.00131980532873},{"$f":"L60*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G60,'Demographic Change'!$B$16:$B$24,0))))","v":211.54829662624763},{"$f":"M60*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G60,'Demographic Change'!$B$16:$B$24,0))))","v":215.1282685803844},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E60,E60='Non-Demographic Change'!$C$20,E60='Non-Demographic Change'!$C$29,E60='Non-Demographic Change'!$C$38,E60='Non-Demographic Change'!$C$47,E60='Non-Demographic Change'!$C$56,E60='Non-Demographic Change'!$C$65,E60='Non-Demographic Change'!$C$74,E60='Non-Demographic Change'!$C$83,E60='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P60=0,J60,(J60/SUMIF($C$6:$C$455,$C60,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B60,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":242.69240287057659},{"$f":"IFERROR(IF($P60=0,K60,(K60/SUMIF($C$6:$C$455,$C60,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B60,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":233.14325487323111},{"$f":"IFERROR(IF($P60=0,L60,(L60/SUMIF($C$6:$C$455,$C60,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B60,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":237.12150457807479},{"$f":"IFERROR(IF($P60=0,M60,(M60/SUMIF($C$6:$C$455,$C60,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B60,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":236.93409222139738},{"$f":"IFERROR(IF($P60=0,N60,(N60/SUMIF($C$6:$C$455,$C60,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B60,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":236.64109543842287},null,{"$f":"IF(OR($E60='Commissioner plans'!$C$12,$E60='Commissioner plans'!$C$21,$E60='Commissioner plans'!$C$30,$E60='Commissioner plans'!$C$39,$E60='Commissioner plans'!$C$48,,$E60='Commissioner plans'!$C$57,,$E60='Commissioner plans'!$C$66,,$E60='Commissioner plans'!$C$75,$E60='Commissioner plans'!$C$84,$E60='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W60=0,Q60,Q60/SUMIF($C$6:$C$455,$C60,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B60,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":241.47894085622372},{"$f":"IFERROR(IF($W60=0,R60,R60/SUMIF($C$6:$C$455,$C60,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B60,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":231.97753859886495},{"$f":"IFERROR(IF($W60=0,S60,S60/SUMIF($C$6:$C$455,$C60,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B60,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":235.93589705518443},{"$f":"IFERROR(IF($W60=0,T60,T60/SUMIF($C$6:$C$455,$C60,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B60,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":235.7494217602904},{"$f":"IFERROR(IF($W60=0,U60,U60/SUMIF($C$6:$C$455,$C60,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B60,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":235.45788996123076},null,{"$f":"IF(OR($E60='Impact of trust strategy'!$C$12,$E60='Impact of trust strategy'!$C$21,$E60='Impact of trust strategy'!$C$30,$E60='Impact of trust strategy'!$C$39,$E60='Impact of trust strategy'!$C$48,,$E60='Impact of trust strategy'!$C$57,,$E60='Impact of trust strategy'!$C$66,,$E60='Impact of trust strategy'!$C$75,$E60='Impact of trust strategy'!$C$84,$E60='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD60=0,X60,X60/SUMIF($C$6:$C$455,$C60,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B60,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":242.6863355605048},{"$f":"IFERROR(IF($AD60=0,Y60,Y60/SUMIF($C$6:$C$455,$C60,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B60,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":233.13742629185924},{"$f":"IFERROR(IF($AD60=0,Z60,Z60/SUMIF($C$6:$C$455,$C60,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B60,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":237.11557654046032},{"$f":"IFERROR(IF($AD60=0,AA60,AA60/SUMIF($C$6:$C$455,$C60,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B60,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":236.92816886909182},{"$f":"IFERROR(IF($AD60=0,AB60,AB60/SUMIF($C$6:$C$455,$C60,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B60,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":236.63517941103689},null,"BBA","BB","Obstetrics","Elective","0-18",200,242.6863355605048,233.13742629185924,237.11557654046032,236.92816886909182,236.63517941103689]
["BBB","BB",7,"ObstetricsElective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Elective","19-24",{"$f":"'Historical volumes'!$E14","v":220},null,{"$f":"H61*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G61,'Demographic Change'!$B$16:$B$24,0))))","v":223.36324360252578},{"$f":"J61*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G61,'Demographic Change'!$B$16:$B$24,0))))","v":226.72648720505157},{"$f":"K61*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G61,'Demographic Change'!$B$16:$B$24,0))))","v":231.99069458291797},{"$f":"L61*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G61,'Demographic Change'!$B$16:$B$24,0))))","v":237.30973745430384},{"$f":"M61*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G61,'Demographic Change'!$B$16:$B$24,0))))","v":242.68361581920911},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E61,E61='Non-Demographic Change'!$C$20,E61='Non-Demographic Change'!$C$29,E61='Non-Demographic Change'!$C$38,E61='Non-Demographic Change'!$C$47,E61='Non-Demographic Change'!$C$56,E61='Non-Demographic Change'!$C$65,E61='Non-Demographic Change'!$C$74,E61='Non-Demographic Change'!$C$83,E61='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P61=0,J61,(J61/SUMIF($C$6:$C$455,$C61,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B61,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":268.03589232303096},{"$f":"IFERROR(IF($P61=0,K61,(K61/SUMIF($C$6:$C$455,$C61,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B61,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":258.49889621309023},{"$f":"IFERROR(IF($P61=0,L61,(L61/SUMIF($C$6:$C$455,$C61,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B61,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":264.46939182452655},{"$f":"IFERROR(IF($P61=0,M61,(M61/SUMIF($C$6:$C$455,$C61,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B61,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":265.78690594882033},{"$f":"IFERROR(IF($P61=0,N61,(N61/SUMIF($C$6:$C$455,$C61,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B61,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":266.95197740113008},null,{"$f":"IF(OR($E61='Commissioner plans'!$C$12,$E61='Commissioner plans'!$C$21,$E61='Commissioner plans'!$C$30,$E61='Commissioner plans'!$C$39,$E61='Commissioner plans'!$C$48,,$E61='Commissioner plans'!$C$57,,$E61='Commissioner plans'!$C$66,,$E61='Commissioner plans'!$C$75,$E61='Commissioner plans'!$C$84,$E61='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W61=0,Q61,Q61/SUMIF($C$6:$C$455,$C61,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B61,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":266.69571286141581},{"$f":"IFERROR(IF($W61=0,R61,R61/SUMIF($C$6:$C$455,$C61,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B61,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":257.2064017320248},{"$f":"IFERROR(IF($W61=0,S61,S61/SUMIF($C$6:$C$455,$C61,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B61,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":263.14704486540393},{"$f":"IFERROR(IF($W61=0,T61,T61/SUMIF($C$6:$C$455,$C61,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B61,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":264.45797141907622},{"$f":"IFERROR(IF($W61=0,U61,U61/SUMIF($C$6:$C$455,$C61,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B61,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":265.61721751412443},null,{"$f":"IF(OR($E61='Impact of trust strategy'!$C$12,$E61='Impact of trust strategy'!$C$21,$E61='Impact of trust strategy'!$C$30,$E61='Impact of trust strategy'!$C$39,$E61='Impact of trust strategy'!$C$48,,$E61='Impact of trust strategy'!$C$57,,$E61='Impact of trust strategy'!$C$66,,$E61='Impact of trust strategy'!$C$75,$E61='Impact of trust strategy'!$C$84,$E61='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD61=0,X61,X61/SUMIF($C$6:$C$455,$C61,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B61,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":268.02919142572284},{"$f":"IFERROR(IF($AD61=0,Y61,Y61/SUMIF($C$6:$C$455,$C61,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B61,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":258.49243374068487},{"$f":"IFERROR(IF($AD61=0,Z61,Z61/SUMIF($C$6:$C$455,$C61,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B61,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":264.46278008973093},{"$f":"IFERROR(IF($AD61=0,AA61,AA61/SUMIF($C$6:$C$455,$C61,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B61,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":265.78026127617159},{"$f":"IFERROR(IF($AD61=0,AB61,AB61/SUMIF($C$6:$C$455,$C61,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B61,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":266.945303601695},null,"BBB","BB","Obstetrics","Elective","19-24",220,268.02919142572284,258.49243374068487,264.46278008973093,265.78026127617159,266.945303601695]
["BBC","BB",7,"ObstetricsElective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Elective","25-34",{"$f":"'Historical volumes'!$F14","v":240},null,{"$f":"H62*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G62,'Demographic Change'!$B$16:$B$24,0))))","v":242.31382978723406},{"$f":"J62*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G62,'Demographic Change'!$B$16:$B$24,0))))","v":244.62765957446808},{"$f":"K62*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G62,'Demographic Change'!$B$16:$B$24,0))))","v":248.25797872340428},{"$f":"L62*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G62,'Demographic Change'!$B$16:$B$24,0))))","v":251.92819148936172},{"$f":"M62*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G62,'Demographic Change'!$B$16:$B$24,0))))","v":255.63829787234044},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E62,E62='Non-Demographic Change'!$C$20,E62='Non-Demographic Change'!$C$29,E62='Non-Demographic Change'!$C$38,E62='Non-Demographic Change'!$C$47,E62='Non-Demographic Change'!$C$56,E62='Non-Demographic Change'!$C$65,E62='Non-Demographic Change'!$C$74,E62='Non-Demographic Change'!$C$83,E62='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P62=0,J62,(J62/SUMIF($C$6:$C$455,$C62,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B62,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":290.77659574468089},{"$f":"IFERROR(IF($P62=0,K62,(K62/SUMIF($C$6:$C$455,$C62,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B62,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":278.9086566934763},{"$f":"IFERROR(IF($P62=0,L62,(L62/SUMIF($C$6:$C$455,$C62,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B62,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":283.0140957446809},{"$f":"IFERROR(IF($P62=0,M62,(M62/SUMIF($C$6:$C$455,$C62,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B62,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":282.15957446808517},{"$f":"IFERROR(IF($P62=0,N62,(N62/SUMIF($C$6:$C$455,$C62,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B62,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":281.20212765957456},null,{"$f":"IF(OR($E62='Commissioner plans'!$C$12,$E62='Commissioner plans'!$C$21,$E62='Commissioner plans'!$C$30,$E62='Commissioner plans'!$C$39,$E62='Commissioner plans'!$C$48,,$E62='Commissioner plans'!$C$57,,$E62='Commissioner plans'!$C$66,,$E62='Commissioner plans'!$C$75,$E62='Commissioner plans'!$C$84,$E62='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W62=0,Q62,Q62/SUMIF($C$6:$C$455,$C62,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B62,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":289.32271276595748},{"$f":"IFERROR(IF($W62=0,R62,R62/SUMIF($C$6:$C$455,$C62,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B62,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":277.51411341000892},{"$f":"IFERROR(IF($W62=0,S62,S62/SUMIF($C$6:$C$455,$C62,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B62,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":281.59902526595749},{"$f":"IFERROR(IF($W62=0,T62,T62/SUMIF($C$6:$C$455,$C62,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B62,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":280.74877659574474},{"$f":"IFERROR(IF($W62=0,U62,U62/SUMIF($C$6:$C$455,$C62,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B62,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":279.7961170212767},null,{"$f":"IF(OR($E62='Impact of trust strategy'!$C$12,$E62='Impact of trust strategy'!$C$21,$E62='Impact of trust strategy'!$C$30,$E62='Impact of trust strategy'!$C$39,$E62='Impact of trust strategy'!$C$48,,$E62='Impact of trust strategy'!$C$57,,$E62='Impact of trust strategy'!$C$66,,$E62='Impact of trust strategy'!$C$75,$E62='Impact of trust strategy'!$C$84,$E62='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD62=0,X62,X62/SUMIF($C$6:$C$455,$C62,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B62,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":290.76932632978725},{"$f":"IFERROR(IF($AD62=0,Y62,Y62/SUMIF($C$6:$C$455,$C62,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B62,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":278.90168397705895},{"$f":"IFERROR(IF($AD62=0,Z62,Z62/SUMIF($C$6:$C$455,$C62,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B62,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":283.00702039228725},{"$f":"IFERROR(IF($AD62=0,AA62,AA62/SUMIF($C$6:$C$455,$C62,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B62,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":282.15252047872343},{"$f":"IFERROR(IF($AD62=0,AB62,AB62/SUMIF($C$6:$C$455,$C62,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B62,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":281.19509760638306},null,"BBC","BB","Obstetrics","Elective","25-34",240,290.76932632978725,278.90168397705895,283.00702039228725,282.15252047872343,281.19509760638306]
["BBD","BB",7,"ObstetricsElective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Elective","35-44",{"$f":"'Historical volumes'!$G14","v":260},null,{"$f":"H63*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G63,'Demographic Change'!$B$16:$B$24,0))))","v":251.56108092012209},{"$f":"J63*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G63,'Demographic Change'!$B$16:$B$24,0))))","v":243.12216184024416},{"$f":"K63*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G63,'Demographic Change'!$B$16:$B$24,0))))","v":229.92183428869203},{"$f":"L63*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G63,'Demographic Change'!$B$16:$B$24,0))))","v":216.58601950420604},{"$f":"M63*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G63,'Demographic Change'!$B$16:$B$24,0))))","v":203.11471748678625},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E63,E63='Non-Demographic Change'!$C$20,E63='Non-Demographic Change'!$C$29,E63='Non-Demographic Change'!$C$38,E63='Non-Demographic Change'!$C$47,E63='Non-Demographic Change'!$C$56,E63='Non-Demographic Change'!$C$65,E63='Non-Demographic Change'!$C$74,E63='Non-Demographic Change'!$C$83,E63='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P63=0,J63,(J63/SUMIF($C$6:$C$455,$C63,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B63,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":301.87329710414656},{"$f":"IFERROR(IF($P63=0,K63,(K63/SUMIF($C$6:$C$455,$C63,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B63,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":277.19218541856867},{"$f":"IFERROR(IF($P63=0,L63,(L63/SUMIF($C$6:$C$455,$C63,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B63,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":262.11089108910892},{"$f":"IFERROR(IF($P63=0,M63,(M63/SUMIF($C$6:$C$455,$C63,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B63,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":242.57634184471078},{"$f":"IFERROR(IF($P63=0,N63,(N63/SUMIF($C$6:$C$455,$C63,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B63,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":223.4261892354649},null,{"$f":"IF(OR($E63='Commissioner plans'!$C$12,$E63='Commissioner plans'!$C$21,$E63='Commissioner plans'!$C$30,$E63='Commissioner plans'!$C$39,$E63='Commissioner plans'!$C$48,,$E63='Commissioner plans'!$C$57,,$E63='Commissioner plans'!$C$66,,$E63='Commissioner plans'!$C$75,$E63='Commissioner plans'!$C$84,$E63='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W63=0,Q63,Q63/SUMIF($C$6:$C$455,$C63,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B63,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":300.36393061862583},{"$f":"IFERROR(IF($W63=0,R63,R63/SUMIF($C$6:$C$455,$C63,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B63,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":275.8062244914758},{"$f":"IFERROR(IF($W63=0,S63,S63/SUMIF($C$6:$C$455,$C63,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B63,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":260.80033663366339},{"$f":"IFERROR(IF($W63=0,T63,T63/SUMIF($C$6:$C$455,$C63,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B63,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":241.36346013548723},{"$f":"IFERROR(IF($W63=0,U63,U63/SUMIF($C$6:$C$455,$C63,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B63,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":222.30905828928758},null,{"$f":"IF(OR($E63='Impact of trust strategy'!$C$12,$E63='Impact of trust strategy'!$C$21,$E63='Impact of trust strategy'!$C$30,$E63='Impact of trust strategy'!$C$39,$E63='Impact of trust strategy'!$C$48,,$E63='Impact of trust strategy'!$C$57,,$E63='Impact of trust strategy'!$C$66,,$E63='Impact of trust strategy'!$C$75,$E63='Impact of trust strategy'!$C$84,$E63='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD63=0,X63,X63/SUMIF($C$6:$C$455,$C63,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B63,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":301.86575027171892},{"$f":"IFERROR(IF($AD63=0,Y63,Y63/SUMIF($C$6:$C$455,$C63,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B63,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":277.18525561393318},{"$f":"IFERROR(IF($AD63=0,Z63,Z63/SUMIF($C$6:$C$455,$C63,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B63,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":262.10433831683167},{"$f":"IFERROR(IF($AD63=0,AA63,AA63/SUMIF($C$6:$C$455,$C63,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B63,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":242.57027743616464},{"$f":"IFERROR(IF($AD63=0,AB63,AB63/SUMIF($C$6:$C$455,$C63,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B63,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":223.420603580734},null,"BBD","BB","Obstetrics","Elective","35-44",260,301.86575027171892,277.18525561393318,262.10433831683167,242.57027743616464,223.420603580734]
["BBE","BB",7,"ObstetricsElective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Elective","45-54",{"$f":"'Historical volumes'!$H14","v":280},null,{"$f":"H64*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G64,'Demographic Change'!$B$16:$B$24,0))))","v":277.82848620432515},{"$f":"J64*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G64,'Demographic Change'!$B$16:$B$24,0))))","v":275.65697240865029},{"$f":"K64*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G64,'Demographic Change'!$B$16:$B$24,0))))","v":272.25354213273681},{"$f":"L64*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G64,'Demographic Change'!$B$16:$B$24,0))))","v":268.80835197613726},{"$f":"M64*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G64,'Demographic Change'!$B$16:$B$24,0))))","v":265.32140193885164},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E64,E64='Non-Demographic Change'!$C$20,E64='Non-Demographic Change'!$C$29,E64='Non-Demographic Change'!$C$38,E64='Non-Demographic Change'!$C$47,E64='Non-Demographic Change'!$C$56,E64='Non-Demographic Change'!$C$65,E64='Non-Demographic Change'!$C$74,E64='Non-Demographic Change'!$C$83,E64='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P64=0,J64,(J64/SUMIF($C$6:$C$455,$C64,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B64,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":333.39418344519015},{"$f":"IFERROR(IF($P64=0,K64,(K64/SUMIF($C$6:$C$455,$C64,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B64,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":314.28627497162898},{"$f":"IFERROR(IF($P64=0,L64,(L64/SUMIF($C$6:$C$455,$C64,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B64,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":310.36903803132003},{"$f":"IFERROR(IF($P64=0,M64,(M64/SUMIF($C$6:$C$455,$C64,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B64,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":301.06535421327379},{"$f":"IFERROR(IF($P64=0,N64,(N64/SUMIF($C$6:$C$455,$C64,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B64,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":291.85354213273683},null,{"$f":"IF(OR($E64='Commissioner plans'!$C$12,$E64='Commissioner plans'!$C$21,$E64='Commissioner plans'!$C$30,$E64='Commissioner plans'!$C$39,$E64='Commissioner plans'!$C$48,,$E64='Commissioner plans'!$C$57,,$E64='Commissioner plans'!$C$66,,$E64='Commissioner plans'!$C$75,$E64='Commissioner plans'!$C$84,$E64='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W64=0,Q64,Q64/SUMIF($C$6:$C$455,$C64,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B64,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":331.72721252796418},{"$f":"IFERROR(IF($W64=0,R64,R64/SUMIF($C$6:$C$455,$C64,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B64,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":312.71484359677083},{"$f":"IFERROR(IF($W64=0,S64,S64/SUMIF($C$6:$C$455,$C64,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B64,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":308.81719284116343},{"$f":"IFERROR(IF($W64=0,T64,T64/SUMIF($C$6:$C$455,$C64,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B64,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":299.5600274422074},{"$f":"IFERROR(IF($W64=0,U64,U64/SUMIF($C$6:$C$455,$C64,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B64,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":290.39427442207312},null,{"$f":"IF(OR($E64='Impact of trust strategy'!$C$12,$E64='Impact of trust strategy'!$C$21,$E64='Impact of trust strategy'!$C$30,$E64='Impact of trust strategy'!$C$39,$E64='Impact of trust strategy'!$C$48,,$E64='Impact of trust strategy'!$C$57,,$E64='Impact of trust strategy'!$C$66,,$E64='Impact of trust strategy'!$C$75,$E64='Impact of trust strategy'!$C$84,$E64='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD64=0,X64,X64/SUMIF($C$6:$C$455,$C64,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B64,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":333.38584859060398},{"$f":"IFERROR(IF($AD64=0,Y64,Y64/SUMIF($C$6:$C$455,$C64,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B64,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":314.27841781475468},{"$f":"IFERROR(IF($AD64=0,Z64,Z64/SUMIF($C$6:$C$455,$C64,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B64,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":310.36127880536924},{"$f":"IFERROR(IF($AD64=0,AA64,AA64/SUMIF($C$6:$C$455,$C64,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B64,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":301.05782757941842},{"$f":"IFERROR(IF($AD64=0,AB64,AB64/SUMIF($C$6:$C$455,$C64,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B64,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":291.84624579418346},null,"BBE","BB","Obstetrics","Elective","45-54",280,333.38584859060398,314.27841781475468,310.36127880536924,301.05782757941842,291.84624579418346]
["BBF","BB",7,"ObstetricsElective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Elective","55-64",{"$f":"'Historical volumes'!$I14","v":300},null,{"$f":"H65*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G65,'Demographic Change'!$B$16:$B$24,0))))","v":306.22452760281584},{"$f":"J65*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G65,'Demographic Change'!$B$16:$B$24,0))))","v":312.44905520563168},{"$f":"K65*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G65,'Demographic Change'!$B$16:$B$24,0))))","v":322.18599481289357},{"$f":"L65*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G65,'Demographic Change'!$B$16:$B$24,0))))","v":332.01185624305293},{"$f":"M65*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G65,'Demographic Change'!$B$16:$B$24,0))))","v":341.92663949610966},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E65,E65='Non-Demographic Change'!$C$20,E65='Non-Demographic Change'!$C$29,E65='Non-Demographic Change'!$C$38,E65='Non-Demographic Change'!$C$47,E65='Non-Demographic Change'!$C$56,E65='Non-Demographic Change'!$C$65,E65='Non-Demographic Change'!$C$74,E65='Non-Demographic Change'!$C$83,E65='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P65=0,J65,(J65/SUMIF($C$6:$C$455,$C65,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B65,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.46943312337902},{"$f":"IFERROR(IF($P65=0,K65,(K65/SUMIF($C$6:$C$455,$C65,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B65,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":356.23423133809803},{"$f":"IFERROR(IF($P65=0,L65,(L65/SUMIF($C$6:$C$455,$C65,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B65,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.29203408669872},{"$f":"IFERROR(IF($P65=0,M65,(M65/SUMIF($C$6:$C$455,$C65,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B65,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":371.85327899221937},{"$f":"IFERROR(IF($P65=0,N65,(N65/SUMIF($C$6:$C$455,$C65,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B65,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.11930344572062},null,{"$f":"IF(OR($E65='Commissioner plans'!$C$12,$E65='Commissioner plans'!$C$21,$E65='Commissioner plans'!$C$30,$E65='Commissioner plans'!$C$39,$E65='Commissioner plans'!$C$48,,$E65='Commissioner plans'!$C$57,,$E65='Commissioner plans'!$C$66,,$E65='Commissioner plans'!$C$75,$E65='Commissioner plans'!$C$84,$E65='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W65=0,Q65,Q65/SUMIF($C$6:$C$455,$C65,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B65,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":365.63208595776211},{"$f":"IFERROR(IF($W65=0,R65,R65/SUMIF($C$6:$C$455,$C65,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B65,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":354.45306018140752},{"$f":"IFERROR(IF($W65=0,S65,S65/SUMIF($C$6:$C$455,$C65,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B65,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":365.45557391626522},{"$f":"IFERROR(IF($W65=0,T65,T65/SUMIF($C$6:$C$455,$C65,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B65,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":369.99401259725829},{"$f":"IFERROR(IF($W65=0,U65,U65/SUMIF($C$6:$C$455,$C65,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B65,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":374.23870692849204},null,{"$f":"IF(OR($E65='Impact of trust strategy'!$C$12,$E65='Impact of trust strategy'!$C$21,$E65='Impact of trust strategy'!$C$30,$E65='Impact of trust strategy'!$C$39,$E65='Impact of trust strategy'!$C$48,,$E65='Impact of trust strategy'!$C$57,,$E65='Impact of trust strategy'!$C$66,,$E65='Impact of trust strategy'!$C$75,$E65='Impact of trust strategy'!$C$84,$E65='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD65=0,X65,X65/SUMIF($C$6:$C$455,$C65,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B65,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":367.46024638755091},{"$f":"IFERROR(IF($AD65=0,Y65,Y65/SUMIF($C$6:$C$455,$C65,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B65,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":356.22532548231453},{"$f":"IFERROR(IF($AD65=0,Z65,Z65/SUMIF($C$6:$C$455,$C65,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B65,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":367.2828517858465},{"$f":"IFERROR(IF($AD65=0,AA65,AA65/SUMIF($C$6:$C$455,$C65,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B65,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":371.84398266024454},{"$f":"IFERROR(IF($AD65=0,AB65,AB65/SUMIF($C$6:$C$455,$C65,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B65,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":376.10990046313447},null,"BBF","BB","Obstetrics","Elective","55-64",300,367.46024638755091,356.22532548231453,367.2828517858465,371.84398266024454,376.10990046313447]
["BBG","BB",7,"ObstetricsElective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Elective","65-74",{"$f":"'Historical volumes'!$J14","v":320},null,{"$f":"H66*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G66,'Demographic Change'!$B$16:$B$24,0))))","v":328.43375406842904},{"$f":"J66*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G66,'Demographic Change'!$B$16:$B$24,0))))","v":336.86750813685802},{"$f":"K66*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G66,'Demographic Change'!$B$16:$B$24,0))))","v":350.07700246090343},{"$f":"L66*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G66,'Demographic Change'!$B$16:$B$24,0))))","v":363.41351115344929},{"$f":"M66*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G66,'Demographic Change'!$B$16:$B$24,0))))","v":376.87703421449561},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E66,E66='Non-Demographic Change'!$C$20,E66='Non-Demographic Change'!$C$29,E66='Non-Demographic Change'!$C$38,E66='Non-Demographic Change'!$C$47,E66='Non-Demographic Change'!$C$56,E66='Non-Demographic Change'!$C$65,E66='Non-Demographic Change'!$C$74,E66='Non-Demographic Change'!$C$83,E66='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P66=0,J66,(J66/SUMIF($C$6:$C$455,$C66,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B66,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.12050488211486},{"$f":"IFERROR(IF($P66=0,K66,(K66/SUMIF($C$6:$C$455,$C66,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B66,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":384.07457415717329},{"$f":"IFERROR(IF($P66=0,L66,(L66/SUMIF($C$6:$C$455,$C66,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B66,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.08778280542998},{"$f":"IFERROR(IF($P66=0,M66,(M66/SUMIF($C$6:$C$455,$C66,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B66,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":407.02313249186324},{"$f":"IFERROR(IF($P66=0,N66,(N66/SUMIF($C$6:$C$455,$C66,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B66,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":414.56473763594522},null,{"$f":"IF(OR($E66='Commissioner plans'!$C$12,$E66='Commissioner plans'!$C$21,$E66='Commissioner plans'!$C$30,$E66='Commissioner plans'!$C$39,$E66='Commissioner plans'!$C$48,,$E66='Commissioner plans'!$C$57,,$E66='Commissioner plans'!$C$66,,$E66='Commissioner plans'!$C$75,$E66='Commissioner plans'!$C$84,$E66='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W66=0,Q66,Q66/SUMIF($C$6:$C$455,$C66,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B66,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":392.14990235770426},{"$f":"IFERROR(IF($W66=0,R66,R66/SUMIF($C$6:$C$455,$C66,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B66,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":382.15420128638743},{"$f":"IFERROR(IF($W66=0,S66,S66/SUMIF($C$6:$C$455,$C66,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B66,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":397.09234389140283},{"$f":"IFERROR(IF($W66=0,T66,T66/SUMIF($C$6:$C$455,$C66,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B66,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":404.98801682940393},{"$f":"IFERROR(IF($W66=0,U66,U66/SUMIF($C$6:$C$455,$C66,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B66,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":412.49191394776551},null,{"$f":"IF(OR($E66='Impact of trust strategy'!$C$12,$E66='Impact of trust strategy'!$C$21,$E66='Impact of trust strategy'!$C$30,$E66='Impact of trust strategy'!$C$39,$E66='Impact of trust strategy'!$C$48,,$E66='Impact of trust strategy'!$C$57,,$E66='Impact of trust strategy'!$C$66,,$E66='Impact of trust strategy'!$C$75,$E66='Impact of trust strategy'!$C$84,$E66='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD66=0,X66,X66/SUMIF($C$6:$C$455,$C66,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B66,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":394.11065186949276},{"$f":"IFERROR(IF($AD66=0,Y66,Y66/SUMIF($C$6:$C$455,$C66,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B66,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":384.06497229281933},{"$f":"IFERROR(IF($AD66=0,Z66,Z66/SUMIF($C$6:$C$455,$C66,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B66,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":399.0778056108598},{"$f":"IFERROR(IF($AD66=0,AA66,AA66/SUMIF($C$6:$C$455,$C66,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B66,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":407.01295691355091},{"$f":"IFERROR(IF($AD66=0,AB66,AB66/SUMIF($C$6:$C$455,$C66,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B66,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":414.5543735175043},null,"BBG","BB","Obstetrics","Elective","65-74",320,394.11065186949276,384.06497229281933,399.0778056108598,407.01295691355091,414.5543735175043]
["BBH","BB",7,"ObstetricsElective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Elective","75-84",{"$f":"'Historical volumes'!$K14","v":340},null,{"$f":"H67*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G67,'Demographic Change'!$B$16:$B$24,0))))","v":343.02521008403363},{"$f":"J67*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G67,'Demographic Change'!$B$16:$B$24,0))))","v":346.05042016806726},{"$f":"K67*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G67,'Demographic Change'!$B$16:$B$24,0))))","v":350.78431372549022},{"$f":"L67*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G67,'Demographic Change'!$B$16:$B$24,0))))","v":355.57422969187684},{"$f":"M67*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G67,'Demographic Change'!$B$16:$B$24,0))))","v":360.42016806722694},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E67,E67='Non-Demographic Change'!$C$20,E67='Non-Demographic Change'!$C$29,E67='Non-Demographic Change'!$C$38,E67='Non-Demographic Change'!$C$47,E67='Non-Demographic Change'!$C$56,E67='Non-Demographic Change'!$C$65,E67='Non-Demographic Change'!$C$74,E67='Non-Demographic Change'!$C$83,E67='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P67=0,J67,(J67/SUMIF($C$6:$C$455,$C67,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B67,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":411.63025210084032},{"$f":"IFERROR(IF($P67=0,K67,(K67/SUMIF($C$6:$C$455,$C67,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B67,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.54433732138023},{"$f":"IFERROR(IF($P67=0,L67,(L67/SUMIF($C$6:$C$455,$C67,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B67,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.89411764705886},{"$f":"IFERROR(IF($P67=0,M67,(M67/SUMIF($C$6:$C$455,$C67,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B67,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.24313725490208},{"$f":"IFERROR(IF($P67=0,N67,(N67/SUMIF($C$6:$C$455,$C67,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B67,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.4621848739497},null,{"$f":"IF(OR($E67='Commissioner plans'!$C$12,$E67='Commissioner plans'!$C$21,$E67='Commissioner plans'!$C$30,$E67='Commissioner plans'!$C$39,$E67='Commissioner plans'!$C$48,,$E67='Commissioner plans'!$C$57,,$E67='Commissioner plans'!$C$66,,$E67='Commissioner plans'!$C$75,$E67='Commissioner plans'!$C$84,$E67='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W67=0,Q67,Q67/SUMIF($C$6:$C$455,$C67,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B67,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":409.57210084033613},{"$f":"IFERROR(IF($W67=0,R67,R67/SUMIF($C$6:$C$455,$C67,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B67,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":392.57161563477331},{"$f":"IFERROR(IF($W67=0,S67,S67/SUMIF($C$6:$C$455,$C67,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B67,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":397.89464705882358},{"$f":"IFERROR(IF($W67=0,T67,T67/SUMIF($C$6:$C$455,$C67,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B67,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":396.25192156862755},{"$f":"IFERROR(IF($W67=0,U67,U67/SUMIF($C$6:$C$455,$C67,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B67,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":394.47987394957994},null,{"$f":"IF(OR($E67='Impact of trust strategy'!$C$12,$E67='Impact of trust strategy'!$C$21,$E67='Impact of trust strategy'!$C$30,$E67='Impact of trust strategy'!$C$39,$E67='Impact of trust strategy'!$C$48,,$E67='Impact of trust strategy'!$C$57,,$E67='Impact of trust strategy'!$C$66,,$E67='Impact of trust strategy'!$C$75,$E67='Impact of trust strategy'!$C$84,$E67='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD67=0,X67,X67/SUMIF($C$6:$C$455,$C67,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B67,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":411.61996134453778},{"$f":"IFERROR(IF($AD67=0,Y67,Y67/SUMIF($C$6:$C$455,$C67,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B67,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":394.53447371294715},{"$f":"IFERROR(IF($AD67=0,Z67,Z67/SUMIF($C$6:$C$455,$C67,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B67,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":399.88412029411768},{"$f":"IFERROR(IF($AD67=0,AA67,AA67/SUMIF($C$6:$C$455,$C67,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B67,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":398.23318117647062},{"$f":"IFERROR(IF($AD67=0,AB67,AB67/SUMIF($C$6:$C$455,$C67,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B67,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":396.45227331932779},null,"BBH","BB","Obstetrics","Elective","75-84",340,411.61996134453778,394.53447371294715,399.88412029411768,398.23318117647062,396.45227331932779]
["BBI","BB",7,"ObstetricsElective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Elective","85+",{"$f":"'Historical volumes'!$L14","v":360},null,{"$f":"H68*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G68,'Demographic Change'!$B$16:$B$24,0))))","v":345.18026691454747},{"$f":"J68*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G68,'Demographic Change'!$B$16:$B$24,0))))","v":330.36053382909495},{"$f":"K68*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G68,'Demographic Change'!$B$16:$B$24,0))))","v":307.17482238895155},{"$f":"L68*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G68,'Demographic Change'!$B$16:$B$24,0))))","v":283.7739857911161},{"$f":"M68*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G68,'Demographic Change'!$B$16:$B$24,0))))","v":260.13412124028946},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E68,E68='Non-Demographic Change'!$C$20,E68='Non-Demographic Change'!$C$29,E68='Non-Demographic Change'!$C$38,E68='Non-Demographic Change'!$C$47,E68='Non-Demographic Change'!$C$56,E68='Non-Demographic Change'!$C$65,E68='Non-Demographic Change'!$C$74,E68='Non-Demographic Change'!$C$83,E68='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P68=0,J68,(J68/SUMIF($C$6:$C$455,$C68,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B68,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":414.216320297457},{"$f":"IFERROR(IF($P68=0,K68,(K68/SUMIF($C$6:$C$455,$C68,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B68,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.65574234365675},{"$f":"IFERROR(IF($P68=0,L68,(L68/SUMIF($C$6:$C$455,$C68,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B68,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.17929752340484},{"$f":"IFERROR(IF($P68=0,M68,(M68/SUMIF($C$6:$C$455,$C68,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B68,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":317.82686408605008},{"$f":"IFERROR(IF($P68=0,N68,(N68/SUMIF($C$6:$C$455,$C68,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B68,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":286.14753336431841},null,{"$f":"IF(OR($E68='Commissioner plans'!$C$12,$E68='Commissioner plans'!$C$21,$E68='Commissioner plans'!$C$30,$E68='Commissioner plans'!$C$39,$E68='Commissioner plans'!$C$48,,$E68='Commissioner plans'!$C$57,,$E68='Commissioner plans'!$C$66,,$E68='Commissioner plans'!$C$75,$E68='Commissioner plans'!$C$84,$E68='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W68=0,Q68,Q68/SUMIF($C$6:$C$455,$C68,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B68,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":412.14523869596974},{"$f":"IFERROR(IF($W68=0,R68,R68/SUMIF($C$6:$C$455,$C68,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B68,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":374.77246363193848},{"$f":"IFERROR(IF($W68=0,S68,S68/SUMIF($C$6:$C$455,$C68,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B68,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":348.42840103578783},{"$f":"IFERROR(IF($W68=0,T68,T68/SUMIF($C$6:$C$455,$C68,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B68,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":316.2377297656198},{"$f":"IFERROR(IF($W68=0,U68,U68/SUMIF($C$6:$C$455,$C68,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B68,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":284.71679569749682},null,{"$f":"IF(OR($E68='Impact of trust strategy'!$C$12,$E68='Impact of trust strategy'!$C$21,$E68='Impact of trust strategy'!$C$30,$E68='Impact of trust strategy'!$C$39,$E68='Impact of trust strategy'!$C$48,,$E68='Impact of trust strategy'!$C$57,,$E68='Impact of trust strategy'!$C$66,,$E68='Impact of trust strategy'!$C$75,$E68='Impact of trust strategy'!$C$84,$E68='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD68=0,X68,X68/SUMIF($C$6:$C$455,$C68,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B68,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":414.20596488944955},{"$f":"IFERROR(IF($AD68=0,Y68,Y68/SUMIF($C$6:$C$455,$C68,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B68,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":376.64632595009812},{"$f":"IFERROR(IF($AD68=0,Z68,Z68/SUMIF($C$6:$C$455,$C68,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B68,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":350.17054304096672},{"$f":"IFERROR(IF($AD68=0,AA68,AA68/SUMIF($C$6:$C$455,$C68,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B68,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":317.81891841444786},{"$f":"IFERROR(IF($AD68=0,AB68,AB68/SUMIF($C$6:$C$455,$C68,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B68,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":286.14037967598426},null,"BBI","BB","Obstetrics","Elective","85+",360,414.20596488944955,376.64632595009812,350.17054304096672,317.81891841444786,286.14037967598426]
["BCA","BC",8,"ObstetricsNon-Elective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D15","v":240},null,{"$f":"H69*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G69,'Demographic Change'!$B$16:$B$24,0))))","v":242.69240287057659},{"$f":"J69*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G69,'Demographic Change'!$B$16:$B$24,0))))","v":245.3848057411532},{"$f":"K69*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G69,'Demographic Change'!$B$16:$B$24,0))))","v":249.6015837663945},{"$f":"L69*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G69,'Demographic Change'!$B$16:$B$24,0))))","v":253.85795595149719},{"$f":"M69*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G69,'Demographic Change'!$B$16:$B$24,0))))","v":258.1539222964613},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E69,E69='Non-Demographic Change'!$C$20,E69='Non-Demographic Change'!$C$29,E69='Non-Demographic Change'!$C$38,E69='Non-Demographic Change'!$C$47,E69='Non-Demographic Change'!$C$56,E69='Non-Demographic Change'!$C$65,E69='Non-Demographic Change'!$C$74,E69='Non-Demographic Change'!$C$83,E69='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P69=0,J69,(J69/SUMIF($C$6:$C$455,$C69,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B69,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":291.23088344469193},{"$f":"IFERROR(IF($P69=0,K69,(K69/SUMIF($C$6:$C$455,$C69,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B69,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":279.83358514766655},{"$f":"IFERROR(IF($P69=0,L69,(L69/SUMIF($C$6:$C$455,$C69,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B69,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":284.54580549368978},{"$f":"IFERROR(IF($P69=0,M69,(M69/SUMIF($C$6:$C$455,$C69,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B69,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":284.32091066567688},{"$f":"IFERROR(IF($P69=0,N69,(N69/SUMIF($C$6:$C$455,$C69,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B69,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":283.96931452610744},null,{"$f":"IF(OR($E69='Commissioner plans'!$C$12,$E69='Commissioner plans'!$C$21,$E69='Commissioner plans'!$C$30,$E69='Commissioner plans'!$C$39,$E69='Commissioner plans'!$C$48,,$E69='Commissioner plans'!$C$57,,$E69='Commissioner plans'!$C$66,,$E69='Commissioner plans'!$C$75,$E69='Commissioner plans'!$C$84,$E69='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W69=0,Q69,Q69/SUMIF($C$6:$C$455,$C69,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B69,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":289.77472902746848},{"$f":"IFERROR(IF($W69=0,R69,R69/SUMIF($C$6:$C$455,$C69,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B69,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":278.43441722192824},{"$f":"IFERROR(IF($W69=0,S69,S69/SUMIF($C$6:$C$455,$C69,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B69,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":283.12307646622133},{"$f":"IFERROR(IF($W69=0,T69,T69/SUMIF($C$6:$C$455,$C69,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B69,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":282.89930611234848},{"$f":"IFERROR(IF($W69=0,U69,U69/SUMIF($C$6:$C$455,$C69,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B69,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":282.54946795347689},null,{"$f":"IF(OR($E69='Impact of trust strategy'!$C$12,$E69='Impact of trust strategy'!$C$21,$E69='Impact of trust strategy'!$C$30,$E69='Impact of trust strategy'!$C$39,$E69='Impact of trust strategy'!$C$48,,$E69='Impact of trust strategy'!$C$57,,$E69='Impact of trust strategy'!$C$66,,$E69='Impact of trust strategy'!$C$75,$E69='Impact of trust strategy'!$C$84,$E69='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD69=0,X69,X69/SUMIF($C$6:$C$455,$C69,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B69,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":291.22360267260581},{"$f":"IFERROR(IF($AD69=0,Y69,Y69/SUMIF($C$6:$C$455,$C69,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B69,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":279.82658930803785},{"$f":"IFERROR(IF($AD69=0,Z69,Z69/SUMIF($C$6:$C$455,$C69,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B69,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":284.53869184855239},{"$f":"IFERROR(IF($AD69=0,AA69,AA69/SUMIF($C$6:$C$455,$C69,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B69,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":284.31380264291022},{"$f":"IFERROR(IF($AD69=0,AB69,AB69/SUMIF($C$6:$C$455,$C69,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B69,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":283.96221529324424},null,"BCA","BC","Obstetrics","Non-Elective","0-18",240,291.22360267260581,279.82658930803785,284.53869184855239,284.31380264291022,283.96221529324424]
[{"$f":"CONCATENATE(INDEX($BC$6:$BC$15,MATCH($E70,$BB$6:$BB$15,0)),INDEX($BE$6:$BE$10,MATCH(F70,$BD$6:$BD$10,0)),INDEX($BG$6:$BG$14,MATCH(G70,$BF$6:$BF$14,0)))","v":"BCB"},"BC",8,"ObstetricsNon-Elective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E15","v":260},null,{"$f":"H70*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G70,'Demographic Change'!$B$16:$B$24,0))))","v":263.97474243934863},{"$f":"J70*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G70,'Demographic Change'!$B$16:$B$24,0))))","v":267.94948487869726},{"$f":"K70*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G70,'Demographic Change'!$B$16:$B$24,0))))","v":274.17082087072117},{"$f":"L70*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G70,'Demographic Change'!$B$16:$B$24,0))))","v":280.45696244599537},{"$f":"M70*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G70,'Demographic Change'!$B$16:$B$24,0))))","v":286.80790960451981},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E70,E70='Non-Demographic Change'!$C$20,E70='Non-Demographic Change'!$C$29,E70='Non-Demographic Change'!$C$38,E70='Non-Demographic Change'!$C$47,E70='Non-Demographic Change'!$C$56,E70='Non-Demographic Change'!$C$65,E70='Non-Demographic Change'!$C$74,E70='Non-Demographic Change'!$C$83,E70='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P70=0,J70,(J70/SUMIF($C$6:$C$455,$C70,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B70,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":316.76969092721839},{"$f":"IFERROR(IF($P70=0,K70,(K70/SUMIF($C$6:$C$455,$C70,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B70,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":305.56604662462729},{"$f":"IFERROR(IF($P70=0,L70,(L70/SUMIF($C$6:$C$455,$C70,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B70,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":312.55473579262218},{"$f":"IFERROR(IF($P70=0,M70,(M70/SUMIF($C$6:$C$455,$C70,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B70,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":314.11179793951487},{"$f":"IFERROR(IF($P70=0,N70,(N70/SUMIF($C$6:$C$455,$C70,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B70,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":315.48870056497185},null,{"$f":"IF(OR($E70='Commissioner plans'!$C$12,$E70='Commissioner plans'!$C$21,$E70='Commissioner plans'!$C$30,$E70='Commissioner plans'!$C$39,$E70='Commissioner plans'!$C$48,,$E70='Commissioner plans'!$C$57,,$E70='Commissioner plans'!$C$66,,$E70='Commissioner plans'!$C$75,$E70='Commissioner plans'!$C$84,$E70='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W70=0,Q70,Q70/SUMIF($C$6:$C$455,$C70,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B70,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":315.18584247258229},{"$f":"IFERROR(IF($W70=0,R70,R70/SUMIF($C$6:$C$455,$C70,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B70,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":304.03821639150414},{"$f":"IFERROR(IF($W70=0,S70,S70/SUMIF($C$6:$C$455,$C70,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B70,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":310.99196211365904},{"$f":"IFERROR(IF($W70=0,T70,T70/SUMIF($C$6:$C$455,$C70,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B70,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":312.54123894981728},{"$f":"IFERROR(IF($W70=0,U70,U70/SUMIF($C$6:$C$455,$C70,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B70,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":313.911257062147},null,{"$f":"IF(OR($E70='Impact of trust strategy'!$C$12,$E70='Impact of trust strategy'!$C$21,$E70='Impact of trust strategy'!$C$30,$E70='Impact of trust strategy'!$C$39,$E70='Impact of trust strategy'!$C$48,,$E70='Impact of trust strategy'!$C$57,,$E70='Impact of trust strategy'!$C$66,,$E70='Impact of trust strategy'!$C$75,$E70='Impact of trust strategy'!$C$84,$E70='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD70=0,X70,X70/SUMIF($C$6:$C$455,$C70,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B70,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":316.76177168494519},{"$f":"IFERROR(IF($AD70=0,Y70,Y70/SUMIF($C$6:$C$455,$C70,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B70,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":305.55840747346161},{"$f":"IFERROR(IF($AD70=0,Z70,Z70/SUMIF($C$6:$C$455,$C70,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B70,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":312.54692192422732},{"$f":"IFERROR(IF($AD70=0,AA70,AA70/SUMIF($C$6:$C$455,$C70,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B70,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":314.10394514456635},{"$f":"IFERROR(IF($AD70=0,AB70,AB70/SUMIF($C$6:$C$455,$C70,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B70,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":315.48081334745768},null,"BCB","BC","Obstetrics","Non-Elective","19-24",260,316.76177168494519,{"$f":"AF70","v":305.55840747346161},{"$f":"AG70","v":312.54692192422732},{"$f":"AH70","v":314.10394514456635},{"$f":"AI70","v":315.48081334745768}]
["BCC",{"$f":"LEFT(A71,2)","v":"BC"},8,{"$f":"E71&F71","v":"ObstetricsNon-Elective"},{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F15","v":280},null,{"$f":"H71*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G71,'Demographic Change'!$B$16:$B$24,0))))","v":282.69946808510639},{"$f":"J71*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G71,'Demographic Change'!$B$16:$B$24,0))))","v":285.39893617021278},{"$f":"K71*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G71,'Demographic Change'!$B$16:$B$24,0))))","v":289.63430851063833},{"$f":"L71*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G71,'Demographic Change'!$B$16:$B$24,0))))","v":293.91622340425533},{"$f":"M71*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G71,'Demographic Change'!$B$16:$B$24,0))))","v":298.24468085106383},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E71,E71='Non-Demographic Change'!$C$20,E71='Non-Demographic Change'!$C$29,E71='Non-Demographic Change'!$C$38,E71='Non-Demographic Change'!$C$47,E71='Non-Demographic Change'!$C$56,E71='Non-Demographic Change'!$C$65,E71='Non-Demographic Change'!$C$74,E71='Non-Demographic Change'!$C$83,E71='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P71=0,J71,(J71/SUMIF($C$6:$C$455,$C71,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B71,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":339.23936170212767},{"$f":"IFERROR(IF($P71=0,K71,(K71/SUMIF($C$6:$C$455,$C71,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B71,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":325.46516995875572},{"$f":"IFERROR(IF($P71=0,L71,(L71/SUMIF($C$6:$C$455,$C71,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B71,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":330.18311170212775},{"$f":"IFERROR(IF($P71=0,M71,(M71/SUMIF($C$6:$C$455,$C71,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B71,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":329.186170212766},{"$f":"IFERROR(IF($P71=0,N71,(N71/SUMIF($C$6:$C$455,$C71,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B71,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":328.06914893617022},null,{"$f":"IF(OR($E71='Commissioner plans'!$C$12,$E71='Commissioner plans'!$C$21,$E71='Commissioner plans'!$C$30,$E71='Commissioner plans'!$C$39,$E71='Commissioner plans'!$C$48,,$E71='Commissioner plans'!$C$57,,$E71='Commissioner plans'!$C$66,,$E71='Commissioner plans'!$C$75,$E71='Commissioner plans'!$C$84,$E71='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W71=0,Q71,Q71/SUMIF($C$6:$C$455,$C71,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B71,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":337.54316489361702},{"$f":"IFERROR(IF($W71=0,R71,R71/SUMIF($C$6:$C$455,$C71,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B71,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":323.83784410896192},{"$f":"IFERROR(IF($W71=0,S71,S71/SUMIF($C$6:$C$455,$C71,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B71,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":328.53219614361711},{"$f":"IFERROR(IF($W71=0,T71,T71/SUMIF($C$6:$C$455,$C71,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B71,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":327.54023936170216},{"$f":"IFERROR(IF($W71=0,U71,U71/SUMIF($C$6:$C$455,$C71,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B71,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":326.42880319148935},null,{"$f":"IF(OR($E71='Impact of trust strategy'!$C$12,$E71='Impact of trust strategy'!$C$21,$E71='Impact of trust strategy'!$C$30,$E71='Impact of trust strategy'!$C$39,$E71='Impact of trust strategy'!$C$48,,$E71='Impact of trust strategy'!$C$57,,$E71='Impact of trust strategy'!$C$66,,$E71='Impact of trust strategy'!$C$75,$E71='Impact of trust strategy'!$C$84,$E71='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD71=0,X71,X71/SUMIF($C$6:$C$455,$C71,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B71,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":339.23088071808507},{"$f":"IFERROR(IF($AD71=0,Y71,Y71/SUMIF($C$6:$C$455,$C71,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B71,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":325.45703332950671},{"$f":"IFERROR(IF($AD71=0,Z71,Z71/SUMIF($C$6:$C$455,$C71,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B71,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":330.17485712433518},{"$f":"IFERROR(IF($AD71=0,AA71,AA71/SUMIF($C$6:$C$455,$C71,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B71,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":329.17794055851061},{"$f":"IFERROR(IF($AD71=0,AB71,AB71/SUMIF($C$6:$C$455,$C71,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B71,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":328.06094720744676},null,{"$f":"A71","v":"BCC"},{"$f":"B71","v":"BC"},{"$f":"E71","v":"Obstetrics"},{"$f":"F71","v":"Non-Elective"},{"$f":"G71","v":"25-34"},{"$f":"H71","v":280},{"$f":"AE71","v":339.23088071808507},325.45703332950671,330.17485712433518,329.17794055851061,328.06094720744676]
["BCD","BC",{"$f":"IF(F72=F71,C71,C71+1)","v":8},"ObstetricsNon-Elective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G15","v":300},null,{"$f":"H72*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G72,'Demographic Change'!$B$16:$B$24,0))))","v":290.26278567706396},{"$f":"J72*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G72,'Demographic Change'!$B$16:$B$24,0))))","v":280.52557135412792},{"$f":"K72*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G72,'Demographic Change'!$B$16:$B$24,0))))","v":265.29442417926009},{"$f":"L72*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G72,'Demographic Change'!$B$16:$B$24,0))))","v":249.90694558177626},{"$f":"M72*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G72,'Demographic Change'!$B$16:$B$24,0))))","v":234.3631355616765},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E72,E72='Non-Demographic Change'!$C$20,E72='Non-Demographic Change'!$C$29,E72='Non-Demographic Change'!$C$38,E72='Non-Demographic Change'!$C$47,E72='Non-Demographic Change'!$C$56,E72='Non-Demographic Change'!$C$65,E72='Non-Demographic Change'!$C$74,E72='Non-Demographic Change'!$C$83,E72='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P72=0,J72,(J72/SUMIF($C$6:$C$455,$C72,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B72,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":348.31534281247673},{"$f":"IFERROR(IF($P72=0,K72,(K72/SUMIF($C$6:$C$455,$C72,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B72,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":319.90764921455747},{"$f":"IFERROR(IF($P72=0,L72,(L72/SUMIF($C$6:$C$455,$C72,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B72,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":302.4356435643565},{"$f":"IFERROR(IF($P72=0,M72,(M72/SUMIF($C$6:$C$455,$C72,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B72,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":279.89577905158944},{"$f":"IFERROR(IF($P72=0,N72,(N72/SUMIF($C$6:$C$455,$C72,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B72,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":257.79944911784418},null,{"$f":"IF(OR($E72='Commissioner plans'!$C$12,$E72='Commissioner plans'!$C$21,$E72='Commissioner plans'!$C$30,$E72='Commissioner plans'!$C$39,$E72='Commissioner plans'!$C$48,,$E72='Commissioner plans'!$C$57,,$E72='Commissioner plans'!$C$66,,$E72='Commissioner plans'!$C$75,$E72='Commissioner plans'!$C$84,$E72='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W72=0,Q72,Q72/SUMIF($C$6:$C$455,$C72,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B72,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":346.57376609841435},{"$f":"IFERROR(IF($W72=0,R72,R72/SUMIF($C$6:$C$455,$C72,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B72,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":318.3081109684847},{"$f":"IFERROR(IF($W72=0,S72,S72/SUMIF($C$6:$C$455,$C72,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B72,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":300.92346534653473},{"$f":"IFERROR(IF($W72=0,T72,T72/SUMIF($C$6:$C$455,$C72,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B72,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":278.49630015633147},{"$f":"IFERROR(IF($W72=0,U72,U72/SUMIF($C$6:$C$455,$C72,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B72,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":256.51045187225498},null,{"$f":"IF(OR($E72='Impact of trust strategy'!$C$12,$E72='Impact of trust strategy'!$C$21,$E72='Impact of trust strategy'!$C$30,$E72='Impact of trust strategy'!$C$39,$E72='Impact of trust strategy'!$C$48,,$E72='Impact of trust strategy'!$C$57,,$E72='Impact of trust strategy'!$C$66,,$E72='Impact of trust strategy'!$C$75,$E72='Impact of trust strategy'!$C$84,$E72='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD72=0,X72,X72/SUMIF($C$6:$C$455,$C72,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B72,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":348.30663492890636},{"$f":"IFERROR(IF($AD72=0,Y72,Y72/SUMIF($C$6:$C$455,$C72,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B72,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":319.89965152332707},{"$f":"IFERROR(IF($AD72=0,Z72,Z72/SUMIF($C$6:$C$455,$C72,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B72,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":302.42808267326734},{"$f":"IFERROR(IF($AD72=0,AA72,AA72/SUMIF($C$6:$C$455,$C72,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B72,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":279.8887816571131},{"$f":"IFERROR(IF($AD72=0,AB72,AB72/SUMIF($C$6:$C$455,$C72,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B72,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":257.79300413161621},null,"BCD","BC","Obstetrics","Non-Elective","35-44",300,348.30663492890636,319.89965152332707,302.42808267326734,279.8887816571131,257.79300413161621]
["BCE","BC",8,"ObstetricsNon-Elective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H15","v":320},null,{"$f":"H73*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G73,'Demographic Change'!$B$16:$B$24,0))))","v":317.51826994780015},{"$f":"J73*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G73,'Demographic Change'!$B$16:$B$24,0))))","v":315.0365398956003},{"$f":"K73*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G73,'Demographic Change'!$B$16:$B$24,0))))","v":311.14690529455629},{"$f":"L73*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G73,'Demographic Change'!$B$16:$B$24,0))))","v":307.20954511558534},{"$f":"M73*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G73,'Demographic Change'!$B$16:$B$24,0))))","v":303.22445935868751},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E73,E73='Non-Demographic Change'!$C$20,E73='Non-Demographic Change'!$C$29,E73='Non-Demographic Change'!$C$38,E73='Non-Demographic Change'!$C$47,E73='Non-Demographic Change'!$C$56,E73='Non-Demographic Change'!$C$65,E73='Non-Demographic Change'!$C$74,E73='Non-Demographic Change'!$C$83,E73='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P73=0,J73,(J73/SUMIF($C$6:$C$455,$C73,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B73,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":381.02192393736016},{"$f":"IFERROR(IF($P73=0,K73,(K73/SUMIF($C$6:$C$455,$C73,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B73,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.26350103557729},{"$f":"IFERROR(IF($P73=0,L73,(L73/SUMIF($C$6:$C$455,$C73,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B73,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":354.70747203579418},{"$f":"IFERROR(IF($P73=0,M73,(M73/SUMIF($C$6:$C$455,$C73,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B73,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.07469052945561},{"$f":"IFERROR(IF($P73=0,N73,(N73/SUMIF($C$6:$C$455,$C73,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B73,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":333.54690529455627},null,{"$f":"IF(OR($E73='Commissioner plans'!$C$12,$E73='Commissioner plans'!$C$21,$E73='Commissioner plans'!$C$30,$E73='Commissioner plans'!$C$39,$E73='Commissioner plans'!$C$48,,$E73='Commissioner plans'!$C$57,,$E73='Commissioner plans'!$C$66,,$E73='Commissioner plans'!$C$75,$E73='Commissioner plans'!$C$84,$E73='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W73=0,Q73,Q73/SUMIF($C$6:$C$455,$C73,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B73,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":379.11681431767335},{"$f":"IFERROR(IF($W73=0,R73,R73/SUMIF($C$6:$C$455,$C73,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B73,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":357.46718353039938},{"$f":"IFERROR(IF($W73=0,S73,S73/SUMIF($C$6:$C$455,$C73,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B73,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":352.93393467561521},{"$f":"IFERROR(IF($W73=0,T73,T73/SUMIF($C$6:$C$455,$C73,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B73,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":342.35431707680834},{"$f":"IFERROR(IF($W73=0,U73,U73/SUMIF($C$6:$C$455,$C73,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B73,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":331.8791707680835},null,{"$f":"IF(OR($E73='Impact of trust strategy'!$C$12,$E73='Impact of trust strategy'!$C$21,$E73='Impact of trust strategy'!$C$30,$E73='Impact of trust strategy'!$C$39,$E73='Impact of trust strategy'!$C$48,,$E73='Impact of trust strategy'!$C$57,,$E73='Impact of trust strategy'!$C$66,,$E73='Impact of trust strategy'!$C$75,$E73='Impact of trust strategy'!$C$84,$E73='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD73=0,X73,X73/SUMIF($C$6:$C$455,$C73,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B73,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":381.01239838926165},{"$f":"IFERROR(IF($AD73=0,Y73,Y73/SUMIF($C$6:$C$455,$C73,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B73,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":359.25451944805133},{"$f":"IFERROR(IF($AD73=0,Z73,Z73/SUMIF($C$6:$C$455,$C73,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B73,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":354.69860434899323},{"$f":"IFERROR(IF($AD73=0,AA73,AA73/SUMIF($C$6:$C$455,$C73,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B73,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":344.06608866219233},{"$f":"IFERROR(IF($AD73=0,AB73,AB73/SUMIF($C$6:$C$455,$C73,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B73,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":333.53856662192391},null,"BCE","BC","Obstetrics","Non-Elective","45-54",320,381.01239838926165,359.25451944805133,354.69860434899323,344.06608866219233,333.53856662192391]
["BCF","BC",8,"ObstetricsNon-Elective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I15","v":340},null,{"$f":"H74*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G74,'Demographic Change'!$B$16:$B$24,0))))","v":347.05446461652463},{"$f":"J74*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G74,'Demographic Change'!$B$16:$B$24,0))))","v":354.10892923304925},{"$f":"K74*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G74,'Demographic Change'!$B$16:$B$24,0))))","v":365.14412745461277},{"$f":"L74*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G74,'Demographic Change'!$B$16:$B$24,0))))","v":376.2801037421267},{"$f":"M74*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G74,'Demographic Change'!$B$16:$B$24,0))))","v":387.51685809559098},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E74,E74='Non-Demographic Change'!$C$20,E74='Non-Demographic Change'!$C$29,E74='Non-Demographic Change'!$C$38,E74='Non-Demographic Change'!$C$47,E74='Non-Demographic Change'!$C$56,E74='Non-Demographic Change'!$C$65,E74='Non-Demographic Change'!$C$74,E74='Non-Demographic Change'!$C$83,E74='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P74=0,J74,(J74/SUMIF($C$6:$C$455,$C74,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B74,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.46535753982954},{"$f":"IFERROR(IF($P74=0,K74,(K74/SUMIF($C$6:$C$455,$C74,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B74,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":403.82113676840015},{"$f":"IFERROR(IF($P74=0,L74,(L74/SUMIF($C$6:$C$455,$C74,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B74,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.26430529825859},{"$f":"IFERROR(IF($P74=0,M74,(M74/SUMIF($C$6:$C$455,$C74,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B74,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":421.43371619118199},{"$f":"IFERROR(IF($P74=0,N74,(N74/SUMIF($C$6:$C$455,$C74,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B74,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.26854390515012},null,{"$f":"IF(OR($E74='Commissioner plans'!$C$12,$E74='Commissioner plans'!$C$21,$E74='Commissioner plans'!$C$30,$E74='Commissioner plans'!$C$39,$E74='Commissioner plans'!$C$48,,$E74='Commissioner plans'!$C$57,,$E74='Commissioner plans'!$C$66,,$E74='Commissioner plans'!$C$75,$E74='Commissioner plans'!$C$84,$E74='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W74=0,Q74,Q74/SUMIF($C$6:$C$455,$C74,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B74,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":414.38303075213037},{"$f":"IFERROR(IF($W74=0,R74,R74/SUMIF($C$6:$C$455,$C74,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B74,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":401.80203108455817},{"$f":"IFERROR(IF($W74=0,S74,S74/SUMIF($C$6:$C$455,$C74,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B74,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":414.18298377176728},{"$f":"IFERROR(IF($W74=0,T74,T74/SUMIF($C$6:$C$455,$C74,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B74,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":419.3265476102261},{"$f":"IFERROR(IF($W74=0,U74,U74/SUMIF($C$6:$C$455,$C74,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B74,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":424.13720118562435},null,{"$f":"IF(OR($E74='Impact of trust strategy'!$C$12,$E74='Impact of trust strategy'!$C$21,$E74='Impact of trust strategy'!$C$30,$E74='Impact of trust strategy'!$C$39,$E74='Impact of trust strategy'!$C$48,,$E74='Impact of trust strategy'!$C$57,,$E74='Impact of trust strategy'!$C$66,,$E74='Impact of trust strategy'!$C$75,$E74='Impact of trust strategy'!$C$84,$E74='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD74=0,X74,X74/SUMIF($C$6:$C$455,$C74,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B74,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":416.45494590589095},{"$f":"IFERROR(IF($AD74=0,Y74,Y74/SUMIF($C$6:$C$455,$C74,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B74,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":403.81104123998091},{"$f":"IFERROR(IF($AD74=0,Z74,Z74/SUMIF($C$6:$C$455,$C74,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B74,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":416.2538986906261},{"$f":"IFERROR(IF($AD74=0,AA74,AA74/SUMIF($C$6:$C$455,$C74,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B74,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":421.42318034827719},{"$f":"IFERROR(IF($AD74=0,AB74,AB74/SUMIF($C$6:$C$455,$C74,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B74,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":426.25788719155241},null,"BCF","BC","Obstetrics","Non-Elective","55-64",340,416.45494590589095,403.81104123998091,416.2538986906261,421.42318034827719,426.25788719155241]
["BCG","BC",8,"ObstetricsNon-Elective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J15","v":360},null,{"$f":"H75*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G75,'Demographic Change'!$B$16:$B$24,0))))","v":369.48797332698263},{"$f":"J75*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G75,'Demographic Change'!$B$16:$B$24,0))))","v":378.9759466539652},{"$f":"K75*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G75,'Demographic Change'!$B$16:$B$24,0))))","v":393.83662776851628},{"$f":"L75*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G75,'Demographic Change'!$B$16:$B$24,0))))","v":408.84020004763033},{"$f":"M75*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G75,'Demographic Change'!$B$16:$B$24,0))))","v":423.98666349130741},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E75,E75='Non-Demographic Change'!$C$20,E75='Non-Demographic Change'!$C$29,E75='Non-Demographic Change'!$C$38,E75='Non-Demographic Change'!$C$47,E75='Non-Demographic Change'!$C$56,E75='Non-Demographic Change'!$C$65,E75='Non-Demographic Change'!$C$74,E75='Non-Demographic Change'!$C$83,E75='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P75=0,J75,(J75/SUMIF($C$6:$C$455,$C75,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B75,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":443.38556799237915},{"$f":"IFERROR(IF($P75=0,K75,(K75/SUMIF($C$6:$C$455,$C75,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B75,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.17915435553942},{"$f":"IFERROR(IF($P75=0,L75,(L75/SUMIF($C$6:$C$455,$C75,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B75,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.97375565610866},{"$f":"IFERROR(IF($P75=0,M75,(M75/SUMIF($C$6:$C$455,$C75,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B75,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":457.90102405334596},{"$f":"IFERROR(IF($P75=0,N75,(N75/SUMIF($C$6:$C$455,$C75,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B75,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.38532984043815},null,{"$f":"IF(OR($E75='Commissioner plans'!$C$12,$E75='Commissioner plans'!$C$21,$E75='Commissioner plans'!$C$30,$E75='Commissioner plans'!$C$39,$E75='Commissioner plans'!$C$48,,$E75='Commissioner plans'!$C$57,,$E75='Commissioner plans'!$C$66,,$E75='Commissioner plans'!$C$75,$E75='Commissioner plans'!$C$84,$E75='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W75=0,Q75,Q75/SUMIF($C$6:$C$455,$C75,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B75,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":441.16864015241725},{"$f":"IFERROR(IF($W75=0,R75,R75/SUMIF($C$6:$C$455,$C75,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B75,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":430.01825858376174},{"$f":"IFERROR(IF($W75=0,S75,S75/SUMIF($C$6:$C$455,$C75,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B75,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":446.72888687782813},{"$f":"IFERROR(IF($W75=0,T75,T75/SUMIF($C$6:$C$455,$C75,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B75,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":455.61151893307925},{"$f":"IFERROR(IF($W75=0,U75,U75/SUMIF($C$6:$C$455,$C75,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B75,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":464.05340319123593},null,{"$f":"IF(OR($E75='Impact of trust strategy'!$C$12,$E75='Impact of trust strategy'!$C$21,$E75='Impact of trust strategy'!$C$30,$E75='Impact of trust strategy'!$C$39,$E75='Impact of trust strategy'!$C$48,,$E75='Impact of trust strategy'!$C$57,,$E75='Impact of trust strategy'!$C$66,,$E75='Impact of trust strategy'!$C$75,$E75='Impact of trust strategy'!$C$84,$E75='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD75=0,X75,X75/SUMIF($C$6:$C$455,$C75,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B75,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":443.3744833531793},{"$f":"IFERROR(IF($AD75=0,Y75,Y75/SUMIF($C$6:$C$455,$C75,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B75,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":432.16834987668051},{"$f":"IFERROR(IF($AD75=0,Z75,Z75/SUMIF($C$6:$C$455,$C75,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B75,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":448.96253131221721},{"$f":"IFERROR(IF($AD75=0,AA75,AA75/SUMIF($C$6:$C$455,$C75,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B75,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":457.88957652774462},{"$f":"IFERROR(IF($AD75=0,AB75,AB75/SUMIF($C$6:$C$455,$C75,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B75,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":466.37367020719205},null,"BCG","BC","Obstetrics","Non-Elective","65-74",360,443.3744833531793,432.16834987668051,448.96253131221721,457.88957652774462,466.37367020719205]
["BCH","BC",8,"ObstetricsNon-Elective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K15","v":380},null,{"$f":"H76*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G76,'Demographic Change'!$B$16:$B$24,0))))","v":383.38111715274346},{"$f":"J76*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G76,'Demographic Change'!$B$16:$B$24,0))))","v":386.76223430548691},{"$f":"K76*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G76,'Demographic Change'!$B$16:$B$24,0))))","v":392.05305651672433},{"$f":"L76*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G76,'Demographic Change'!$B$16:$B$24,0))))","v":397.40649200856814},{"$f":"M76*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G76,'Demographic Change'!$B$16:$B$24,0))))","v":402.82254078101829},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E76,E76='Non-Demographic Change'!$C$20,E76='Non-Demographic Change'!$C$29,E76='Non-Demographic Change'!$C$38,E76='Non-Demographic Change'!$C$47,E76='Non-Demographic Change'!$C$56,E76='Non-Demographic Change'!$C$65,E76='Non-Demographic Change'!$C$74,E76='Non-Demographic Change'!$C$83,E76='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P76=0,J76,(J76/SUMIF($C$6:$C$455,$C76,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B76,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.05734058329216},{"$f":"IFERROR(IF($P76=0,K76,(K76/SUMIF($C$6:$C$455,$C76,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B76,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":441.05853375287148},{"$f":"IFERROR(IF($P76=0,L76,(L76/SUMIF($C$6:$C$455,$C76,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B76,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":446.9404844290658},{"$f":"IFERROR(IF($P76=0,M76,(M76/SUMIF($C$6:$C$455,$C76,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B76,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.09527104959631},{"$f":"IFERROR(IF($P76=0,N76,(N76/SUMIF($C$6:$C$455,$C76,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B76,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":443.10479485912015},null,{"$f":"IF(OR($E76='Commissioner plans'!$C$12,$E76='Commissioner plans'!$C$21,$E76='Commissioner plans'!$C$30,$E76='Commissioner plans'!$C$39,$E76='Commissioner plans'!$C$48,,$E76='Commissioner plans'!$C$57,,$E76='Commissioner plans'!$C$66,,$E76='Commissioner plans'!$C$75,$E76='Commissioner plans'!$C$84,$E76='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W76=0,Q76,Q76/SUMIF($C$6:$C$455,$C76,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B76,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.75705388037568},{"$f":"IFERROR(IF($W76=0,R76,R76/SUMIF($C$6:$C$455,$C76,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B76,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":438.85324108410714},{"$f":"IFERROR(IF($W76=0,S76,S76/SUMIF($C$6:$C$455,$C76,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B76,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":444.70578200692046},{"$f":"IFERROR(IF($W76=0,T76,T76/SUMIF($C$6:$C$455,$C76,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B76,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":442.86979469434834},{"$f":"IFERROR(IF($W76=0,U76,U76/SUMIF($C$6:$C$455,$C76,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B76,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":440.88927088482455},null,{"$f":"IF(OR($E76='Impact of trust strategy'!$C$12,$E76='Impact of trust strategy'!$C$21,$E76='Impact of trust strategy'!$C$30,$E76='Impact of trust strategy'!$C$39,$E76='Impact of trust strategy'!$C$48,,$E76='Impact of trust strategy'!$C$57,,$E76='Impact of trust strategy'!$C$66,,$E76='Impact of trust strategy'!$C$75,$E76='Impact of trust strategy'!$C$84,$E76='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD76=0,X76,X76/SUMIF($C$6:$C$455,$C76,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B76,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":460.04583914977752},{"$f":"IFERROR(IF($AD76=0,Y76,Y76/SUMIF($C$6:$C$455,$C76,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B76,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":441.04750728952763},{"$f":"IFERROR(IF($AD76=0,Z76,Z76/SUMIF($C$6:$C$455,$C76,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B76,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":446.92931091695499},{"$f":"IFERROR(IF($AD76=0,AA76,AA76/SUMIF($C$6:$C$455,$C76,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B76,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":445.08414366782006},{"$f":"IFERROR(IF($AD76=0,AB76,AB76/SUMIF($C$6:$C$455,$C76,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B76,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":443.09371723924863},null,"BCH","BC","Obstetrics","Non-Elective","75-84",380,460.04583914977752,441.04750728952763,446.92931091695499,445.08414366782006,443.09371723924863]
["BCI","BC",8,"ObstetricsNon-Elective",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L15","v":400},null,{"$f":"H77*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G77,'Demographic Change'!$B$16:$B$24,0))))","v":383.53362990505275},{"$f":"J77*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G77,'Demographic Change'!$B$16:$B$24,0))))","v":367.0672598101055},{"$f":"K77*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G77,'Demographic Change'!$B$16:$B$24,0))))","v":341.30535820994618},{"$f":"L77*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G77,'Demographic Change'!$B$16:$B$24,0))))","v":315.30442865679566},{"$f":"M77*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G77,'Demographic Change'!$B$16:$B$24,0))))","v":289.0379124892105},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E77,E77='Non-Demographic Change'!$C$20,E77='Non-Demographic Change'!$C$29,E77='Non-Demographic Change'!$C$38,E77='Non-Demographic Change'!$C$47,E77='Non-Demographic Change'!$C$56,E77='Non-Demographic Change'!$C$65,E77='Non-Demographic Change'!$C$74,E77='Non-Demographic Change'!$C$83,E77='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P77=0,J77,(J77/SUMIF($C$6:$C$455,$C77,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B77,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.2403558860633},{"$f":"IFERROR(IF($P77=0,K77,(K77/SUMIF($C$6:$C$455,$C77,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B77,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.5986454733661},{"$f":"IFERROR(IF($P77=0,L77,(L77/SUMIF($C$6:$C$455,$C77,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B77,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":389.08810835933866},{"$f":"IFERROR(IF($P77=0,M77,(M77/SUMIF($C$6:$C$455,$C77,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B77,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.14096009561115},{"$f":"IFERROR(IF($P77=0,N77,(N77/SUMIF($C$6:$C$455,$C77,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B77,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":317.94170373813154},null,{"$f":"IF(OR($E77='Commissioner plans'!$C$12,$E77='Commissioner plans'!$C$21,$E77='Commissioner plans'!$C$30,$E77='Commissioner plans'!$C$39,$E77='Commissioner plans'!$C$48,,$E77='Commissioner plans'!$C$57,,$E77='Commissioner plans'!$C$66,,$E77='Commissioner plans'!$C$75,$E77='Commissioner plans'!$C$84,$E77='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W77=0,Q77,Q77/SUMIF($C$6:$C$455,$C77,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B77,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.939154106633},{"$f":"IFERROR(IF($W77=0,R77,R77/SUMIF($C$6:$C$455,$C77,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B77,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":416.50565224599927},{"$f":"IFERROR(IF($W77=0,S77,S77/SUMIF($C$6:$C$455,$C77,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B77,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":387.14266781754196},{"$f":"IFERROR(IF($W77=0,T77,T77/SUMIF($C$6:$C$455,$C77,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B77,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":351.37525529513312},{"$f":"IFERROR(IF($W77=0,U77,U77/SUMIF($C$6:$C$455,$C77,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B77,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":316.35199521944088},null,{"$f":"IF(OR($E77='Impact of trust strategy'!$C$12,$E77='Impact of trust strategy'!$C$21,$E77='Impact of trust strategy'!$C$30,$E77='Impact of trust strategy'!$C$39,$E77='Impact of trust strategy'!$C$48,,$E77='Impact of trust strategy'!$C$57,,$E77='Impact of trust strategy'!$C$66,,$E77='Impact of trust strategy'!$C$75,$E77='Impact of trust strategy'!$C$84,$E77='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD77=0,X77,X77/SUMIF($C$6:$C$455,$C77,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B77,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":460.22884987716611},{"$f":"IFERROR(IF($AD77=0,Y77,Y77/SUMIF($C$6:$C$455,$C77,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B77,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":418.5881805072292},{"$f":"IFERROR(IF($AD77=0,Z77,Z77/SUMIF($C$6:$C$455,$C77,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B77,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":389.07838115662963},{"$f":"IFERROR(IF($AD77=0,AA77,AA77/SUMIF($C$6:$C$455,$C77,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B77,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":353.13213157160874},{"$f":"IFERROR(IF($AD77=0,AB77,AB77/SUMIF($C$6:$C$455,$C77,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B77,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":317.93375519553803},null,"BCI","BC","Obstetrics","Non-Elective","85+",400,460.22884987716611,418.5881805072292,389.07838115662963,353.13213157160874,317.93375519553803]
["BDA","BD",9,"ObstetricsA&E",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"A&E","0-18",{"$f":"'Historical volumes'!$D16","v":250},null,{"$f":"H78*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G78,'Demographic Change'!$B$16:$B$24,0))))","v":252.80458632351727},{"$f":"J78*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G78,'Demographic Change'!$B$16:$B$24,0))))","v":255.60917264703457},{"$f":"K78*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G78,'Demographic Change'!$B$16:$B$24,0))))","v":260.00164975666092},{"$f":"L78*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G78,'Demographic Change'!$B$16:$B$24,0))))","v":264.43537078280957},{"$f":"M78*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G78,'Demographic Change'!$B$16:$B$24,0))))","v":268.91033572548054},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E78,E78='Non-Demographic Change'!$C$20,E78='Non-Demographic Change'!$C$29,E78='Non-Demographic Change'!$C$38,E78='Non-Demographic Change'!$C$47,E78='Non-Demographic Change'!$C$56,E78='Non-Demographic Change'!$C$65,E78='Non-Demographic Change'!$C$74,E78='Non-Demographic Change'!$C$83,E78='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P78=0,J78,(J78/SUMIF($C$6:$C$455,$C78,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B78,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":303.36550358822069},{"$f":"IFERROR(IF($P78=0,K78,(K78/SUMIF($C$6:$C$455,$C78,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B78,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":291.50694184088019},{"$f":"IFERROR(IF($P78=0,L78,(L78/SUMIF($C$6:$C$455,$C78,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B78,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.40188072259349},{"$f":"IFERROR(IF($P78=0,M78,(M78/SUMIF($C$6:$C$455,$C78,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B78,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.16761527674674},{"$f":"IFERROR(IF($P78=0,N78,(N78/SUMIF($C$6:$C$455,$C78,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B78,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":295.80136929802859},null,{"$f":"IF(OR($E78='Commissioner plans'!$C$12,$E78='Commissioner plans'!$C$21,$E78='Commissioner plans'!$C$30,$E78='Commissioner plans'!$C$39,$E78='Commissioner plans'!$C$48,,$E78='Commissioner plans'!$C$57,,$E78='Commissioner plans'!$C$66,,$E78='Commissioner plans'!$C$75,$E78='Commissioner plans'!$C$84,$E78='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W78=0,Q78,Q78/SUMIF($C$6:$C$455,$C78,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B78,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":301.84867607027957},{"$f":"IFERROR(IF($W78=0,R78,R78/SUMIF($C$6:$C$455,$C78,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B78,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":290.04940713167576},{"$f":"IFERROR(IF($W78=0,S78,S78/SUMIF($C$6:$C$455,$C78,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B78,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":294.91987131898054},{"$f":"IFERROR(IF($W78=0,T78,T78/SUMIF($C$6:$C$455,$C78,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B78,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":294.686777200363},{"$f":"IFERROR(IF($W78=0,U78,U78/SUMIF($C$6:$C$455,$C78,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B78,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":294.32236245153842},null,{"$f":"IF(OR($E78='Impact of trust strategy'!$C$12,$E78='Impact of trust strategy'!$C$21,$E78='Impact of trust strategy'!$C$30,$E78='Impact of trust strategy'!$C$39,$E78='Impact of trust strategy'!$C$48,,$E78='Impact of trust strategy'!$C$57,,$E78='Impact of trust strategy'!$C$66,,$E78='Impact of trust strategy'!$C$75,$E78='Impact of trust strategy'!$C$84,$E78='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD78=0,X78,X78/SUMIF($C$6:$C$455,$C78,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B78,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":303.35791945063096},{"$f":"IFERROR(IF($AD78=0,Y78,Y78/SUMIF($C$6:$C$455,$C78,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B78,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":291.49965416733409},{"$f":"IFERROR(IF($AD78=0,Z78,Z78/SUMIF($C$6:$C$455,$C78,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B78,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":296.39447067557541},{"$f":"IFERROR(IF($AD78=0,AA78,AA78/SUMIF($C$6:$C$455,$C78,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B78,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":296.16021108636477},{"$f":"IFERROR(IF($AD78=0,AB78,AB78/SUMIF($C$6:$C$455,$C78,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B78,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":295.79397426379609},null,"BDA","BD","Obstetrics","A&E","0-18",250,303.35791945063096,291.49965416733409,296.39447067557541,296.16021108636477,295.79397426379609]
["BDB","BD",9,"ObstetricsA&E",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"A&E","19-24",{"$f":"'Historical volumes'!$E16","v":270},null,{"$f":"H79*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G79,'Demographic Change'!$B$16:$B$24,0))))","v":274.12761714855435},{"$f":"J79*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G79,'Demographic Change'!$B$16:$B$24,0))))","v":278.2552342971087},{"$f":"K79*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G79,'Demographic Change'!$B$16:$B$24,0))))","v":284.71585244267197},{"$f":"L79*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G79,'Demographic Change'!$B$16:$B$24,0))))","v":291.24376869391824},{"$f":"M79*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G79,'Demographic Change'!$B$16:$B$24,0))))","v":297.83898305084745},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E79,E79='Non-Demographic Change'!$C$20,E79='Non-Demographic Change'!$C$29,E79='Non-Demographic Change'!$C$38,E79='Non-Demographic Change'!$C$47,E79='Non-Demographic Change'!$C$56,E79='Non-Demographic Change'!$C$65,E79='Non-Demographic Change'!$C$74,E79='Non-Demographic Change'!$C$83,E79='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P79=0,J79,(J79/SUMIF($C$6:$C$455,$C79,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B79,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":328.95314057826522},{"$f":"IFERROR(IF($P79=0,K79,(K79/SUMIF($C$6:$C$455,$C79,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B79,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":317.33341789410457},{"$f":"IFERROR(IF($P79=0,L79,(L79/SUMIF($C$6:$C$455,$C79,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B79,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":324.5760717846461},{"$f":"IFERROR(IF($P79=0,M79,(M79/SUMIF($C$6:$C$455,$C79,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B79,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":326.19302093718841},{"$f":"IFERROR(IF($P79=0,N79,(N79/SUMIF($C$6:$C$455,$C79,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B79,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.62288135593224},null,{"$f":"IF(OR($E79='Commissioner plans'!$C$12,$E79='Commissioner plans'!$C$21,$E79='Commissioner plans'!$C$30,$E79='Commissioner plans'!$C$39,$E79='Commissioner plans'!$C$48,,$E79='Commissioner plans'!$C$57,,$E79='Commissioner plans'!$C$66,,$E79='Commissioner plans'!$C$75,$E79='Commissioner plans'!$C$84,$E79='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W79=0,Q79,Q79/SUMIF($C$6:$C$455,$C79,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B79,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":327.30837487537389},{"$f":"IFERROR(IF($W79=0,R79,R79/SUMIF($C$6:$C$455,$C79,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B79,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":315.74675080463402},{"$f":"IFERROR(IF($W79=0,S79,S79/SUMIF($C$6:$C$455,$C79,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B79,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":322.95319142572288},{"$f":"IFERROR(IF($W79=0,T79,T79/SUMIF($C$6:$C$455,$C79,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B79,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":324.56205583250244},{"$f":"IFERROR(IF($W79=0,U79,U79/SUMIF($C$6:$C$455,$C79,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B79,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":325.98476694915257},null,{"$f":"IF(OR($E79='Impact of trust strategy'!$C$12,$E79='Impact of trust strategy'!$C$21,$E79='Impact of trust strategy'!$C$30,$E79='Impact of trust strategy'!$C$39,$E79='Impact of trust strategy'!$C$48,,$E79='Impact of trust strategy'!$C$57,,$E79='Impact of trust strategy'!$C$66,,$E79='Impact of trust strategy'!$C$75,$E79='Impact of trust strategy'!$C$84,$E79='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD79=0,X79,X79/SUMIF($C$6:$C$455,$C79,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B79,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":328.94491674975075},{"$f":"IFERROR(IF($AD79=0,Y79,Y79/SUMIF($C$6:$C$455,$C79,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B79,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":317.32548455865714},{"$f":"IFERROR(IF($AD79=0,Z79,Z79/SUMIF($C$6:$C$455,$C79,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B79,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":324.56795738285143},{"$f":"IFERROR(IF($AD79=0,AA79,AA79/SUMIF($C$6:$C$455,$C79,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B79,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":326.18486611166492},{"$f":"IFERROR(IF($AD79=0,AB79,AB79/SUMIF($C$6:$C$455,$C79,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B79,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":327.61469078389831},null,"BDB","BD","Obstetrics","A&E","19-24",270,328.94491674975075,317.32548455865714,324.56795738285143,326.18486611166492,327.61469078389831]
["BDC","BD",9,"ObstetricsA&E",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"A&E","25-34",{"$f":"'Historical volumes'!$F16","v":290},null,{"$f":"H80*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G80,'Demographic Change'!$B$16:$B$24,0))))","v":292.7958776595745},{"$f":"J80*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G80,'Demographic Change'!$B$16:$B$24,0))))","v":295.59175531914894},{"$f":"K80*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G80,'Demographic Change'!$B$16:$B$24,0))))","v":299.97839095744683},{"$f":"L80*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G80,'Demographic Change'!$B$16:$B$24,0))))","v":304.41323138297872},{"$f":"M80*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G80,'Demographic Change'!$B$16:$B$24,0))))","v":308.89627659574467},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E80,E80='Non-Demographic Change'!$C$20,E80='Non-Demographic Change'!$C$29,E80='Non-Demographic Change'!$C$38,E80='Non-Demographic Change'!$C$47,E80='Non-Demographic Change'!$C$56,E80='Non-Demographic Change'!$C$65,E80='Non-Demographic Change'!$C$74,E80='Non-Demographic Change'!$C$83,E80='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P80=0,J80,(J80/SUMIF($C$6:$C$455,$C80,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B80,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.35505319148939},{"$f":"IFERROR(IF($P80=0,K80,(K80/SUMIF($C$6:$C$455,$C80,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B80,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":337.10468108063213},{"$f":"IFERROR(IF($P80=0,L80,(L80/SUMIF($C$6:$C$455,$C80,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B80,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.9753656914894},{"$f":"IFERROR(IF($P80=0,M80,(M80/SUMIF($C$6:$C$455,$C80,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B80,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":340.94281914893617},{"$f":"IFERROR(IF($P80=0,N80,(N80/SUMIF($C$6:$C$455,$C80,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B80,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":339.78590425531917},null,{"$f":"IF(OR($E80='Commissioner plans'!$C$12,$E80='Commissioner plans'!$C$21,$E80='Commissioner plans'!$C$30,$E80='Commissioner plans'!$C$39,$E80='Commissioner plans'!$C$48,,$E80='Commissioner plans'!$C$57,,$E80='Commissioner plans'!$C$66,,$E80='Commissioner plans'!$C$75,$E80='Commissioner plans'!$C$84,$E80='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W80=0,Q80,Q80/SUMIF($C$6:$C$455,$C80,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B80,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":349.59827792553193},{"$f":"IFERROR(IF($W80=0,R80,R80/SUMIF($C$6:$C$455,$C80,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B80,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":335.41915767522897},{"$f":"IFERROR(IF($W80=0,S80,S80/SUMIF($C$6:$C$455,$C80,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B80,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":340.26548886303198},{"$f":"IFERROR(IF($W80=0,T80,T80/SUMIF($C$6:$C$455,$C80,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B80,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":339.23810505319148},{"$f":"IFERROR(IF($W80=0,U80,U80/SUMIF($C$6:$C$455,$C80,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B80,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":338.08697473404254},null,{"$f":"IF(OR($E80='Impact of trust strategy'!$C$12,$E80='Impact of trust strategy'!$C$21,$E80='Impact of trust strategy'!$C$30,$E80='Impact of trust strategy'!$C$39,$E80='Impact of trust strategy'!$C$48,,$E80='Impact of trust strategy'!$C$57,,$E80='Impact of trust strategy'!$C$66,,$E80='Impact of trust strategy'!$C$75,$E80='Impact of trust strategy'!$C$84,$E80='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD80=0,X80,X80/SUMIF($C$6:$C$455,$C80,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B80,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":351.34626931515953},{"$f":"IFERROR(IF($AD80=0,Y80,Y80/SUMIF($C$6:$C$455,$C80,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B80,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":337.09625346360508},{"$f":"IFERROR(IF($AD80=0,Z80,Z80/SUMIF($C$6:$C$455,$C80,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B80,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":341.96681630734707},{"$f":"IFERROR(IF($AD80=0,AA80,AA80/SUMIF($C$6:$C$455,$C80,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B80,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":340.93429557845741},{"$f":"IFERROR(IF($AD80=0,AB80,AB80/SUMIF($C$6:$C$455,$C80,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B80,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":339.77740960771274},null,"BDC","BD","Obstetrics","A&E","25-34",290,351.34626931515953,337.09625346360508,341.96681630734707,340.93429557845741,339.77740960771274]
["BDD","BD",9,"ObstetricsA&E",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"A&E","35-44",{"$f":"'Historical volumes'!$G16","v":310},null,{"$f":"H81*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G81,'Demographic Change'!$B$16:$B$24,0))))","v":299.93821186629941},{"$f":"J81*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G81,'Demographic Change'!$B$16:$B$24,0))))","v":289.87642373259882},{"$f":"K81*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G81,'Demographic Change'!$B$16:$B$24,0))))","v":274.13757165190202},{"$f":"L81*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G81,'Demographic Change'!$B$16:$B$24,0))))","v":258.23717710116875},{"$f":"M81*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G81,'Demographic Change'!$B$16:$B$24,0))))","v":242.17524008039899},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E81,E81='Non-Demographic Change'!$C$20,E81='Non-Demographic Change'!$C$29,E81='Non-Demographic Change'!$C$38,E81='Non-Demographic Change'!$C$47,E81='Non-Demographic Change'!$C$56,E81='Non-Demographic Change'!$C$65,E81='Non-Demographic Change'!$C$74,E81='Non-Demographic Change'!$C$83,E81='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P81=0,J81,(J81/SUMIF($C$6:$C$455,$C81,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B81,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.92585423955927},{"$f":"IFERROR(IF($P81=0,K81,(K81/SUMIF($C$6:$C$455,$C81,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B81,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":330.58668794623691},{"$f":"IFERROR(IF($P81=0,L81,(L81/SUMIF($C$6:$C$455,$C81,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B81,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":312.51683168316833},{"$f":"IFERROR(IF($P81=0,M81,(M81/SUMIF($C$6:$C$455,$C81,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B81,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":289.22563835330902},{"$f":"IFERROR(IF($P81=0,N81,(N81/SUMIF($C$6:$C$455,$C81,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B81,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":266.39276408843892},null,{"$f":"IF(OR($E81='Commissioner plans'!$C$12,$E81='Commissioner plans'!$C$21,$E81='Commissioner plans'!$C$30,$E81='Commissioner plans'!$C$39,$E81='Commissioner plans'!$C$48,,$E81='Commissioner plans'!$C$57,,$E81='Commissioner plans'!$C$66,,$E81='Commissioner plans'!$C$75,$E81='Commissioner plans'!$C$84,$E81='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W81=0,Q81,Q81/SUMIF($C$6:$C$455,$C81,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B81,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":358.1262249683615},{"$f":"IFERROR(IF($W81=0,R81,R81/SUMIF($C$6:$C$455,$C81,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B81,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":328.93375450650569},{"$f":"IFERROR(IF($W81=0,S81,S81/SUMIF($C$6:$C$455,$C81,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B81,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":310.95424752475247},{"$f":"IFERROR(IF($W81=0,T81,T81/SUMIF($C$6:$C$455,$C81,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B81,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":287.77951016154248},{"$f":"IFERROR(IF($W81=0,U81,U81/SUMIF($C$6:$C$455,$C81,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B81,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":265.06080026799674},null,{"$f":"IF(OR($E81='Impact of trust strategy'!$C$12,$E81='Impact of trust strategy'!$C$21,$E81='Impact of trust strategy'!$C$30,$E81='Impact of trust strategy'!$C$39,$E81='Impact of trust strategy'!$C$48,,$E81='Impact of trust strategy'!$C$57,,$E81='Impact of trust strategy'!$C$66,,$E81='Impact of trust strategy'!$C$75,$E81='Impact of trust strategy'!$C$84,$E81='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD81=0,X81,X81/SUMIF($C$6:$C$455,$C81,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B81,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":359.91685609320325},{"$f":"IFERROR(IF($AD81=0,Y81,Y81/SUMIF($C$6:$C$455,$C81,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B81,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":330.57842327903819},{"$f":"IFERROR(IF($AD81=0,Z81,Z81/SUMIF($C$6:$C$455,$C81,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B81,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":312.50901876237623},{"$f":"IFERROR(IF($AD81=0,AA81,AA81/SUMIF($C$6:$C$455,$C81,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B81,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":289.21840771235014},{"$f":"IFERROR(IF($AD81=0,AB81,AB81/SUMIF($C$6:$C$455,$C81,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B81,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":266.38610426933667},null,"BDD","BD","Obstetrics","A&E","35-44",310,359.91685609320325,330.57842327903819,312.50901876237623,289.21840771235014,266.38610426933667]
["BDE","BD",9,"ObstetricsA&E",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"A&E","45-54",{"$f":"'Historical volumes'!$H16","v":330},null,{"$f":"H82*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G82,'Demographic Change'!$B$16:$B$24,0))))","v":327.44071588366887},{"$f":"J82*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G82,'Demographic Change'!$B$16:$B$24,0))))","v":324.8814317673378},{"$f":"K82*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G82,'Demographic Change'!$B$16:$B$24,0))))","v":320.87024608501116},{"$f":"L82*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G82,'Demographic Change'!$B$16:$B$24,0))))","v":316.80984340044739},{"$f":"M82*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G82,'Demographic Change'!$B$16:$B$24,0))))","v":312.70022371364649},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E82,E82='Non-Demographic Change'!$C$20,E82='Non-Demographic Change'!$C$29,E82='Non-Demographic Change'!$C$38,E82='Non-Demographic Change'!$C$47,E82='Non-Demographic Change'!$C$56,E82='Non-Demographic Change'!$C$65,E82='Non-Demographic Change'!$C$74,E82='Non-Demographic Change'!$C$83,E82='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P82=0,J82,(J82/SUMIF($C$6:$C$455,$C82,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B82,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":392.92885906040266},{"$f":"IFERROR(IF($P82=0,K82,(K82/SUMIF($C$6:$C$455,$C82,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B82,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":370.50780163574041},{"$f":"IFERROR(IF($P82=0,L82,(L82/SUMIF($C$6:$C$455,$C82,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B82,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":365.79208053691275},{"$f":"IFERROR(IF($P82=0,M82,(M82/SUMIF($C$6:$C$455,$C82,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B82,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":354.82702460850112},{"$f":"IFERROR(IF($P82=0,N82,(N82/SUMIF($C$6:$C$455,$C82,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B82,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":343.97024608501113},null,{"$f":"IF(OR($E82='Commissioner plans'!$C$12,$E82='Commissioner plans'!$C$21,$E82='Commissioner plans'!$C$30,$E82='Commissioner plans'!$C$39,$E82='Commissioner plans'!$C$48,,$E82='Commissioner plans'!$C$57,,$E82='Commissioner plans'!$C$66,,$E82='Commissioner plans'!$C$75,$E82='Commissioner plans'!$C$84,$E82='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W82=0,Q82,Q82/SUMIF($C$6:$C$455,$C82,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B82,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":390.96421476510062},{"$f":"IFERROR(IF($W82=0,R82,R82/SUMIF($C$6:$C$455,$C82,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B82,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":368.65526262756168},{"$f":"IFERROR(IF($W82=0,S82,S82/SUMIF($C$6:$C$455,$C82,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B82,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":363.96312013422818},{"$f":"IFERROR(IF($W82=0,T82,T82/SUMIF($C$6:$C$455,$C82,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B82,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":353.05288948545859},{"$f":"IFERROR(IF($W82=0,U82,U82/SUMIF($C$6:$C$455,$C82,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B82,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":342.25039485458609},null,{"$f":"IF(OR($E82='Impact of trust strategy'!$C$12,$E82='Impact of trust strategy'!$C$21,$E82='Impact of trust strategy'!$C$30,$E82='Impact of trust strategy'!$C$39,$E82='Impact of trust strategy'!$C$48,,$E82='Impact of trust strategy'!$C$57,,$E82='Impact of trust strategy'!$C$66,,$E82='Impact of trust strategy'!$C$75,$E82='Impact of trust strategy'!$C$84,$E82='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD82=0,X82,X82/SUMIF($C$6:$C$455,$C82,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B82,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":392.91903583892611},{"$f":"IFERROR(IF($AD82=0,Y82,Y82/SUMIF($C$6:$C$455,$C82,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B82,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":370.49853894069946},{"$f":"IFERROR(IF($AD82=0,Z82,Z82/SUMIF($C$6:$C$455,$C82,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B82,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":365.7829357348993},{"$f":"IFERROR(IF($AD82=0,AA82,AA82/SUMIF($C$6:$C$455,$C82,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B82,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":354.81815393288582},{"$f":"IFERROR(IF($AD82=0,AB82,AB82/SUMIF($C$6:$C$455,$C82,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B82,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":343.96164682885899},null,"BDE","BD","Obstetrics","A&E","45-54",330,392.91903583892611,370.49853894069946,365.7829357348993,354.81815393288582,343.96164682885899]
["BDF","BD",9,"ObstetricsA&E",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"A&E","55-64",{"$f":"'Historical volumes'!$I16","v":350},null,{"$f":"H83*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G83,'Demographic Change'!$B$16:$B$24,0))))","v":357.26194886995182},{"$f":"J83*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G83,'Demographic Change'!$B$16:$B$24,0))))","v":364.52389773990365},{"$f":"K83*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G83,'Demographic Change'!$B$16:$B$24,0))))","v":375.88366061504257},{"$f":"L83*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G83,'Demographic Change'!$B$16:$B$24,0))))","v":387.34716561689515},{"$f":"M83*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G83,'Demographic Change'!$B$16:$B$24,0))))","v":398.91441274546133},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E83,E83='Non-Demographic Change'!$C$20,E83='Non-Demographic Change'!$C$29,E83='Non-Demographic Change'!$C$38,E83='Non-Demographic Change'!$C$47,E83='Non-Demographic Change'!$C$56,E83='Non-Demographic Change'!$C$65,E83='Non-Demographic Change'!$C$74,E83='Non-Demographic Change'!$C$83,E83='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P83=0,J83,(J83/SUMIF($C$6:$C$455,$C83,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B83,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.71433864394214},{"$f":"IFERROR(IF($P83=0,K83,(K83/SUMIF($C$6:$C$455,$C83,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B83,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":415.71765816405582},{"$f":"IFERROR(IF($P83=0,L83,(L83/SUMIF($C$6:$C$455,$C83,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B83,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.50737310114857},{"$f":"IFERROR(IF($P83=0,M83,(M83/SUMIF($C$6:$C$455,$C83,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B83,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":433.82882549092255},{"$f":"IFERROR(IF($P83=0,N83,(N83/SUMIF($C$6:$C$455,$C83,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B83,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":438.80585402000753},null,{"$f":"IF(OR($E83='Commissioner plans'!$C$12,$E83='Commissioner plans'!$C$21,$E83='Commissioner plans'!$C$30,$E83='Commissioner plans'!$C$39,$E83='Commissioner plans'!$C$48,,$E83='Commissioner plans'!$C$57,,$E83='Commissioner plans'!$C$66,,$E83='Commissioner plans'!$C$75,$E83='Commissioner plans'!$C$84,$E83='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W83=0,Q83,Q83/SUMIF($C$6:$C$455,$C83,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B83,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":426.57076695072243},{"$f":"IFERROR(IF($W83=0,R83,R83/SUMIF($C$6:$C$455,$C83,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B83,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":413.63906987323554},{"$f":"IFERROR(IF($W83=0,S83,S83/SUMIF($C$6:$C$455,$C83,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B83,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":426.36483623564283},{"$f":"IFERROR(IF($W83=0,T83,T83/SUMIF($C$6:$C$455,$C83,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B83,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":431.65968136346794},{"$f":"IFERROR(IF($W83=0,U83,U83/SUMIF($C$6:$C$455,$C83,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B83,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":436.6118247499075},null,{"$f":"IF(OR($E83='Impact of trust strategy'!$C$12,$E83='Impact of trust strategy'!$C$21,$E83='Impact of trust strategy'!$C$30,$E83='Impact of trust strategy'!$C$39,$E83='Impact of trust strategy'!$C$48,,$E83='Impact of trust strategy'!$C$57,,$E83='Impact of trust strategy'!$C$66,,$E83='Impact of trust strategy'!$C$75,$E83='Impact of trust strategy'!$C$84,$E83='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD83=0,X83,X83/SUMIF($C$6:$C$455,$C83,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B83,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":428.70362078547601},{"$f":"IFERROR(IF($AD83=0,Y83,Y83/SUMIF($C$6:$C$455,$C83,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B83,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":415.70726522260168},{"$f":"IFERROR(IF($AD83=0,Z83,Z83/SUMIF($C$6:$C$455,$C83,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B83,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":428.49666041682099},{"$f":"IFERROR(IF($AD83=0,AA83,AA83/SUMIF($C$6:$C$455,$C83,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B83,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":433.81797977028521},{"$f":"IFERROR(IF($AD83=0,AB83,AB83/SUMIF($C$6:$C$455,$C83,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B83,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":438.794883873657},null,"BDF","BD","Obstetrics","A&E","55-64",350,428.70362078547601,415.70726522260168,428.49666041682099,433.81797977028521,438.794883873657]
["BDG","BD",9,"ObstetricsA&E",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"A&E","65-74",{"$f":"'Historical volumes'!$J16","v":370},null,{"$f":"H84*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G84,'Demographic Change'!$B$16:$B$24,0))))","v":379.75152814162107},{"$f":"J84*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G84,'Demographic Change'!$B$16:$B$24,0))))","v":389.50305628324207},{"$f":"K84*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G84,'Demographic Change'!$B$16:$B$24,0))))","v":404.77653409541961},{"$f":"L84*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G84,'Demographic Change'!$B$16:$B$24,0))))","v":420.19687227117572},{"$f":"M84*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G84,'Demographic Change'!$B$16:$B$24,0))))","v":435.76407081051047},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E84,E84='Non-Demographic Change'!$C$20,E84='Non-Demographic Change'!$C$29,E84='Non-Demographic Change'!$C$38,E84='Non-Demographic Change'!$C$47,E84='Non-Demographic Change'!$C$56,E84='Non-Demographic Change'!$C$65,E84='Non-Demographic Change'!$C$74,E84='Non-Demographic Change'!$C$83,E84='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P84=0,J84,(J84/SUMIF($C$6:$C$455,$C84,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B84,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.70183376994521},{"$f":"IFERROR(IF($P84=0,K84,(K84/SUMIF($C$6:$C$455,$C84,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B84,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.20489139328777},{"$f":"IFERROR(IF($P84=0,L84,(L84/SUMIF($C$6:$C$455,$C84,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B84,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":461.44524886877844},{"$f":"IFERROR(IF($P84=0,M84,(M84/SUMIF($C$6:$C$455,$C84,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B84,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":470.62049694371683},{"$f":"IFERROR(IF($P84=0,N84,(N84/SUMIF($C$6:$C$455,$C84,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B84,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":479.34047789156159},null,{"$f":"IF(OR($E84='Commissioner plans'!$C$12,$E84='Commissioner plans'!$C$21,$E84='Commissioner plans'!$C$30,$E84='Commissioner plans'!$C$39,$E84='Commissioner plans'!$C$48,,$E84='Commissioner plans'!$C$57,,$E84='Commissioner plans'!$C$66,,$E84='Commissioner plans'!$C$75,$E84='Commissioner plans'!$C$84,$E84='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W84=0,Q84,Q84/SUMIF($C$6:$C$455,$C84,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B84,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":453.42332460109549},{"$f":"IFERROR(IF($W84=0,R84,R84/SUMIF($C$6:$C$455,$C84,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B84,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":441.98386693632131},{"$f":"IFERROR(IF($W84=0,S84,S84/SUMIF($C$6:$C$455,$C84,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B84,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":459.13802262443454},{"$f":"IFERROR(IF($W84=0,T84,T84/SUMIF($C$6:$C$455,$C84,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B84,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":468.26739445899824},{"$f":"IFERROR(IF($W84=0,U84,U84/SUMIF($C$6:$C$455,$C84,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B84,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":476.94377550210379},null,{"$f":"IF(OR($E84='Impact of trust strategy'!$C$12,$E84='Impact of trust strategy'!$C$21,$E84='Impact of trust strategy'!$C$30,$E84='Impact of trust strategy'!$C$39,$E84='Impact of trust strategy'!$C$48,,$E84='Impact of trust strategy'!$C$57,,$E84='Impact of trust strategy'!$C$66,,$E84='Impact of trust strategy'!$C$75,$E84='Impact of trust strategy'!$C$84,$E84='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD84=0,X84,X84/SUMIF($C$6:$C$455,$C84,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B84,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":455.69044122410094},{"$f":"IFERROR(IF($AD84=0,Y84,Y84/SUMIF($C$6:$C$455,$C84,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B84,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":444.19378627100286},{"$f":"IFERROR(IF($AD84=0,Z84,Z84/SUMIF($C$6:$C$455,$C84,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B84,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":461.43371273755668},{"$f":"IFERROR(IF($AD84=0,AA84,AA84/SUMIF($C$6:$C$455,$C84,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B84,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":470.60873143129317},{"$f":"IFERROR(IF($AD84=0,AB84,AB84/SUMIF($C$6:$C$455,$C84,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B84,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":479.32849437961426},null,"BDG","BD","Obstetrics","A&E","65-74",370,455.69044122410094,444.19378627100286,461.43371273755668,470.60873143129317,479.32849437961426]
["BDH","BD",9,"ObstetricsA&E",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"A&E","75-84",{"$f":"'Historical volumes'!$K16","v":390},null,{"$f":"H85*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G85,'Demographic Change'!$B$16:$B$24,0))))","v":393.47009391992094},{"$f":"J85*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G85,'Demographic Change'!$B$16:$B$24,0))))","v":396.94018783984188},{"$f":"K85*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G85,'Demographic Change'!$B$16:$B$24,0))))","v":402.37024221453294},{"$f":"L85*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G85,'Demographic Change'!$B$16:$B$24,0))))","v":407.8645575877411},{"$f":"M85*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G85,'Demographic Change'!$B$16:$B$24,0))))","v":413.42313395946627},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E85,E85='Non-Demographic Change'!$C$20,E85='Non-Demographic Change'!$C$29,E85='Non-Demographic Change'!$C$38,E85='Non-Demographic Change'!$C$47,E85='Non-Demographic Change'!$C$56,E85='Non-Demographic Change'!$C$65,E85='Non-Demographic Change'!$C$74,E85='Non-Demographic Change'!$C$83,E85='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P85=0,J85,(J85/SUMIF($C$6:$C$455,$C85,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B85,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":472.16411270390506},{"$f":"IFERROR(IF($P85=0,K85,(K85/SUMIF($C$6:$C$455,$C85,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B85,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":452.68649419995393},{"$f":"IFERROR(IF($P85=0,L85,(L85/SUMIF($C$6:$C$455,$C85,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B85,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.70207612456755},{"$f":"IFERROR(IF($P85=0,M85,(M85/SUMIF($C$6:$C$455,$C85,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B85,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":456.8083044982701},{"$f":"IFERROR(IF($P85=0,N85,(N85/SUMIF($C$6:$C$455,$C85,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B85,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":454.7654473554129},null,{"$f":"IF(OR($E85='Commissioner plans'!$C$12,$E85='Commissioner plans'!$C$21,$E85='Commissioner plans'!$C$30,$E85='Commissioner plans'!$C$39,$E85='Commissioner plans'!$C$48,,$E85='Commissioner plans'!$C$57,,$E85='Commissioner plans'!$C$66,,$E85='Commissioner plans'!$C$75,$E85='Commissioner plans'!$C$84,$E85='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W85=0,Q85,Q85/SUMIF($C$6:$C$455,$C85,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B85,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":469.80329214038551},{"$f":"IFERROR(IF($W85=0,R85,R85/SUMIF($C$6:$C$455,$C85,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B85,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":450.42306172895417},{"$f":"IFERROR(IF($W85=0,S85,S85/SUMIF($C$6:$C$455,$C85,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B85,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":456.40856574394473},{"$f":"IFERROR(IF($W85=0,T85,T85/SUMIF($C$6:$C$455,$C85,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B85,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":454.52426297577875},{"$f":"IFERROR(IF($W85=0,U85,U85/SUMIF($C$6:$C$455,$C85,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B85,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":452.49162011863581},null,{"$f":"IF(OR($E85='Impact of trust strategy'!$C$12,$E85='Impact of trust strategy'!$C$21,$E85='Impact of trust strategy'!$C$30,$E85='Impact of trust strategy'!$C$39,$E85='Impact of trust strategy'!$C$48,,$E85='Impact of trust strategy'!$C$57,,$E85='Impact of trust strategy'!$C$66,,$E85='Impact of trust strategy'!$C$75,$E85='Impact of trust strategy'!$C$84,$E85='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD85=0,X85,X85/SUMIF($C$6:$C$455,$C85,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B85,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":472.15230860108738},{"$f":"IFERROR(IF($AD85=0,Y85,Y85/SUMIF($C$6:$C$455,$C85,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B85,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":452.67517703759887},{"$f":"IFERROR(IF($AD85=0,Z85,Z85/SUMIF($C$6:$C$455,$C85,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B85,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":458.69060857266442},{"$f":"IFERROR(IF($AD85=0,AA85,AA85/SUMIF($C$6:$C$455,$C85,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B85,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":456.7968842906576},{"$f":"IFERROR(IF($AD85=0,AB85,AB85/SUMIF($C$6:$C$455,$C85,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B85,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":454.75407821922892},null,"BDH","BD","Obstetrics","A&E","75-84",390,472.15230860108738,452.67517703759887,458.69060857266442,456.7968842906576,454.75407821922892]
["BDI","BD",9,"ObstetricsA&E",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"A&E","85+",{"$f":"'Historical volumes'!$L16","v":410},null,{"$f":"H86*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G86,'Demographic Change'!$B$16:$B$24,0))))","v":393.12197065267907},{"$f":"J86*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G86,'Demographic Change'!$B$16:$B$24,0))))","v":376.24394130535813},{"$f":"K86*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G86,'Demographic Change'!$B$16:$B$24,0))))","v":349.83799216519481},{"$f":"L86*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G86,'Demographic Change'!$B$16:$B$24,0))))","v":323.18703937321555},{"$f":"M86*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G86,'Demographic Change'!$B$16:$B$24,0))))","v":296.26386030144073},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E86,E86='Non-Demographic Change'!$C$20,E86='Non-Demographic Change'!$C$29,E86='Non-Demographic Change'!$C$38,E86='Non-Demographic Change'!$C$47,E86='Non-Demographic Change'!$C$56,E86='Non-Demographic Change'!$C$65,E86='Non-Demographic Change'!$C$74,E86='Non-Demographic Change'!$C$83,E86='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P86=0,J86,(J86/SUMIF($C$6:$C$455,$C86,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B86,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":471.74636478321486},{"$f":"IFERROR(IF($P86=0,K86,(K86/SUMIF($C$6:$C$455,$C86,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B86,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":429.08366542673434},{"$f":"IFERROR(IF($P86=0,L86,(L86/SUMIF($C$6:$C$455,$C86,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B86,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.8153110683221},{"$f":"IFERROR(IF($P86=0,M86,(M86/SUMIF($C$6:$C$455,$C86,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B86,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":361.96948409800143},{"$f":"IFERROR(IF($P86=0,N86,(N86/SUMIF($C$6:$C$455,$C86,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B86,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":325.89024633158482},null,{"$f":"IF(OR($E86='Commissioner plans'!$C$12,$E86='Commissioner plans'!$C$21,$E86='Commissioner plans'!$C$30,$E86='Commissioner plans'!$C$39,$E86='Commissioner plans'!$C$48,,$E86='Commissioner plans'!$C$57,,$E86='Commissioner plans'!$C$66,,$E86='Commissioner plans'!$C$75,$E86='Commissioner plans'!$C$84,$E86='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W86=0,Q86,Q86/SUMIF($C$6:$C$455,$C86,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B86,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":469.3876329592988},{"$f":"IFERROR(IF($W86=0,R86,R86/SUMIF($C$6:$C$455,$C86,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B86,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":426.93824709960069},{"$f":"IFERROR(IF($W86=0,S86,S86/SUMIF($C$6:$C$455,$C86,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B86,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":396.82123451298048},{"$f":"IFERROR(IF($W86=0,T86,T86/SUMIF($C$6:$C$455,$C86,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B86,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":360.1596366775114},{"$f":"IFERROR(IF($W86=0,U86,U86/SUMIF($C$6:$C$455,$C86,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B86,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":324.2607950999269},null,{"$f":"IF(OR($E86='Impact of trust strategy'!$C$12,$E86='Impact of trust strategy'!$C$21,$E86='Impact of trust strategy'!$C$30,$E86='Impact of trust strategy'!$C$39,$E86='Impact of trust strategy'!$C$48,,$E86='Impact of trust strategy'!$C$57,,$E86='Impact of trust strategy'!$C$66,,$E86='Impact of trust strategy'!$C$75,$E86='Impact of trust strategy'!$C$84,$E86='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD86=0,X86,X86/SUMIF($C$6:$C$455,$C86,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B86,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":471.73457112409523},{"$f":"IFERROR(IF($AD86=0,Y86,Y86/SUMIF($C$6:$C$455,$C86,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B86,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":429.07293833509863},{"$f":"IFERROR(IF($AD86=0,Z86,Z86/SUMIF($C$6:$C$455,$C86,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B86,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":398.80534068554533},{"$f":"IFERROR(IF($AD86=0,AA86,AA86/SUMIF($C$6:$C$455,$C86,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B86,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":361.96043486089894},{"$f":"IFERROR(IF($AD86=0,AB86,AB86/SUMIF($C$6:$C$455,$C86,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B86,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":325.88209907542648},null,"BDI","BD","Obstetrics","A&E","85+",410,471.73457112409523,429.07293833509863,398.80534068554533,361.96043486089894,325.88209907542648]
["BEA","BE",10,"ObstetricsCommunity",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Community","0-18",{"$f":"'Historical volumes'!$D17","v":270},null,{"$f":"H87*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G87,'Demographic Change'!$B$16:$B$24,0))))","v":273.02895322939867},{"$f":"J87*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G87,'Demographic Change'!$B$16:$B$24,0))))","v":276.05790645879733},{"$f":"K87*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G87,'Demographic Change'!$B$16:$B$24,0))))","v":280.80178173719378},{"$f":"L87*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G87,'Demographic Change'!$B$16:$B$24,0))))","v":285.59020044543428},{"$f":"M87*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G87,'Demographic Change'!$B$16:$B$24,0))))","v":290.42316258351889},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E87,E87='Non-Demographic Change'!$C$20,E87='Non-Demographic Change'!$C$29,E87='Non-Demographic Change'!$C$38,E87='Non-Demographic Change'!$C$47,E87='Non-Demographic Change'!$C$56,E87='Non-Demographic Change'!$C$65,E87='Non-Demographic Change'!$C$74,E87='Non-Demographic Change'!$C$83,E87='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P87=0,J87,(J87/SUMIF($C$6:$C$455,$C87,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B87,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.63474387527845},{"$f":"IFERROR(IF($P87=0,K87,(K87/SUMIF($C$6:$C$455,$C87,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B87,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":314.85439805194483},{"$f":"IFERROR(IF($P87=0,L87,(L87/SUMIF($C$6:$C$455,$C87,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B87,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.1140311804009},{"$f":"IFERROR(IF($P87=0,M87,(M87/SUMIF($C$6:$C$455,$C87,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B87,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":319.86102449888642},{"$f":"IFERROR(IF($P87=0,N87,(N87/SUMIF($C$6:$C$455,$C87,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B87,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":319.46547884187078},null,{"$f":"IF(OR($E87='Commissioner plans'!$C$12,$E87='Commissioner plans'!$C$21,$E87='Commissioner plans'!$C$30,$E87='Commissioner plans'!$C$39,$E87='Commissioner plans'!$C$48,,$E87='Commissioner plans'!$C$57,,$E87='Commissioner plans'!$C$66,,$E87='Commissioner plans'!$C$75,$E87='Commissioner plans'!$C$84,$E87='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W87=0,Q87,Q87/SUMIF($C$6:$C$455,$C87,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B87,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":325.99657015590208},{"$f":"IFERROR(IF($W87=0,R87,R87/SUMIF($C$6:$C$455,$C87,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B87,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":313.28012606168511},{"$f":"IFERROR(IF($W87=0,S87,S87/SUMIF($C$6:$C$455,$C87,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B87,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":318.51346102449889},{"$f":"IFERROR(IF($W87=0,T87,T87/SUMIF($C$6:$C$455,$C87,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B87,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":318.26171937639197},{"$f":"IFERROR(IF($W87=0,U87,U87/SUMIF($C$6:$C$455,$C87,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B87,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":317.86815144766143},null,{"$f":"IF(OR($E87='Impact of trust strategy'!$C$12,$E87='Impact of trust strategy'!$C$21,$E87='Impact of trust strategy'!$C$30,$E87='Impact of trust strategy'!$C$39,$E87='Impact of trust strategy'!$C$48,,$E87='Impact of trust strategy'!$C$57,,$E87='Impact of trust strategy'!$C$66,,$E87='Impact of trust strategy'!$C$75,$E87='Impact of trust strategy'!$C$84,$E87='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD87=0,X87,X87/SUMIF($C$6:$C$455,$C87,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B87,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":327.62655300668155},{"$f":"IFERROR(IF($AD87=0,Y87,Y87/SUMIF($C$6:$C$455,$C87,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B87,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":314.84652669199352},{"$f":"IFERROR(IF($AD87=0,Z87,Z87/SUMIF($C$6:$C$455,$C87,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B87,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":320.10602832962138},{"$f":"IFERROR(IF($AD87=0,AA87,AA87/SUMIF($C$6:$C$455,$C87,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B87,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":319.85302797327387},{"$f":"IFERROR(IF($AD87=0,AB87,AB87/SUMIF($C$6:$C$455,$C87,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B87,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":319.45749220489972},null,"BEA","BE","Obstetrics","Community","0-18",270,327.62655300668155,314.84652669199352,320.10602832962138,319.85302797327387,319.45749220489972]
["BEB","BE",10,"ObstetricsCommunity",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Community","19-24",{"$f":"'Historical volumes'!$E17","v":290},null,{"$f":"H88*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G88,'Demographic Change'!$B$16:$B$24,0))))","v":294.43336656696579},{"$f":"J88*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G88,'Demographic Change'!$B$16:$B$24,0))))","v":298.86673313393158},{"$f":"K88*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G88,'Demographic Change'!$B$16:$B$24,0))))","v":305.80591558657363},{"$f":"L88*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G88,'Demographic Change'!$B$16:$B$24,0))))","v":312.81738118976409},{"$f":"M88*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G88,'Demographic Change'!$B$16:$B$24,0))))","v":319.90112994350284},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E88,E88='Non-Demographic Change'!$C$20,E88='Non-Demographic Change'!$C$29,E88='Non-Demographic Change'!$C$38,E88='Non-Demographic Change'!$C$47,E88='Non-Demographic Change'!$C$56,E88='Non-Demographic Change'!$C$65,E88='Non-Demographic Change'!$C$74,E88='Non-Demographic Change'!$C$83,E88='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P88=0,J88,(J88/SUMIF($C$6:$C$455,$C88,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B88,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.32003988035899},{"$f":"IFERROR(IF($P88=0,K88,(K88/SUMIF($C$6:$C$455,$C88,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B88,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":340.86872050042138},{"$f":"IFERROR(IF($P88=0,L88,(L88/SUMIF($C$6:$C$455,$C88,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B88,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":348.61874376869395},{"$f":"IFERROR(IF($P88=0,M88,(M88/SUMIF($C$6:$C$455,$C88,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B88,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.35546693253582},{"$f":"IFERROR(IF($P88=0,N88,(N88/SUMIF($C$6:$C$455,$C88,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B88,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.89124293785312},null,{"$f":"IF(OR($E88='Commissioner plans'!$C$12,$E88='Commissioner plans'!$C$21,$E88='Commissioner plans'!$C$30,$E88='Commissioner plans'!$C$39,$E88='Commissioner plans'!$C$48,,$E88='Commissioner plans'!$C$57,,$E88='Commissioner plans'!$C$66,,$E88='Commissioner plans'!$C$75,$E88='Commissioner plans'!$C$84,$E88='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W88=0,Q88,Q88/SUMIF($C$6:$C$455,$C88,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B88,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":351.55343968095718},{"$f":"IFERROR(IF($W88=0,R88,R88/SUMIF($C$6:$C$455,$C88,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B88,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":339.16437689791928},{"$f":"IFERROR(IF($W88=0,S88,S88/SUMIF($C$6:$C$455,$C88,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B88,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":346.87565004985049},{"$f":"IFERROR(IF($W88=0,T88,T88/SUMIF($C$6:$C$455,$C88,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B88,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":348.60368959787314},{"$f":"IFERROR(IF($W88=0,U88,U88/SUMIF($C$6:$C$455,$C88,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B88,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":350.13178672316383},null,{"$f":"IF(OR($E88='Impact of trust strategy'!$C$12,$E88='Impact of trust strategy'!$C$21,$E88='Impact of trust strategy'!$C$30,$E88='Impact of trust strategy'!$C$39,$E88='Impact of trust strategy'!$C$48,,$E88='Impact of trust strategy'!$C$57,,$E88='Impact of trust strategy'!$C$66,,$E88='Impact of trust strategy'!$C$75,$E88='Impact of trust strategy'!$C$84,$E88='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD88=0,X88,X88/SUMIF($C$6:$C$455,$C88,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B88,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":353.31120687936192},{"$f":"IFERROR(IF($AD88=0,Y88,Y88/SUMIF($C$6:$C$455,$C88,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B88,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":340.86019878240882},{"$f":"IFERROR(IF($AD88=0,Z88,Z88/SUMIF($C$6:$C$455,$C88,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B88,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":348.61002830009971},{"$f":"IFERROR(IF($AD88=0,AA88,AA88/SUMIF($C$6:$C$455,$C88,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B88,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":350.3467080458625},{"$f":"IFERROR(IF($AD88=0,AB88,AB88/SUMIF($C$6:$C$455,$C88,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B88,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":351.88244565677962},null,"BEB","BE","Obstetrics","Community","19-24",290,353.31120687936192,340.86019878240882,348.61002830009971,350.3467080458625,351.88244565677962]
["BEC","BE",10,"ObstetricsCommunity",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Community","25-34",{"$f":"'Historical volumes'!$F17","v":310},null,{"$f":"H89*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G89,'Demographic Change'!$B$16:$B$24,0))))","v":312.98869680851067},{"$f":"J89*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G89,'Demographic Change'!$B$16:$B$24,0))))","v":315.97739361702128},{"$f":"K89*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G89,'Demographic Change'!$B$16:$B$24,0))))","v":320.66655585106383},{"$f":"L89*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G89,'Demographic Change'!$B$16:$B$24,0))))","v":325.4072473404255},{"$f":"M89*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G89,'Demographic Change'!$B$16:$B$24,0))))","v":330.19946808510633},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E89,E89='Non-Demographic Change'!$C$20,E89='Non-Demographic Change'!$C$29,E89='Non-Demographic Change'!$C$38,E89='Non-Demographic Change'!$C$47,E89='Non-Demographic Change'!$C$56,E89='Non-Demographic Change'!$C$65,E89='Non-Demographic Change'!$C$74,E89='Non-Demographic Change'!$C$83,E89='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P89=0,J89,(J89/SUMIF($C$6:$C$455,$C89,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B89,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.58643617021278},{"$f":"IFERROR(IF($P89=0,K89,(K89/SUMIF($C$6:$C$455,$C89,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B89,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":360.38407065206974},{"$f":"IFERROR(IF($P89=0,L89,(L89/SUMIF($C$6:$C$455,$C89,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B89,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":365.55987367021277},{"$f":"IFERROR(IF($P89=0,M89,(M89/SUMIF($C$6:$C$455,$C89,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B89,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.45611702127661},{"$f":"IFERROR(IF($P89=0,N89,(N89/SUMIF($C$6:$C$455,$C89,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B89,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.21941489361694},null,{"$f":"IF(OR($E89='Commissioner plans'!$C$12,$E89='Commissioner plans'!$C$21,$E89='Commissioner plans'!$C$30,$E89='Commissioner plans'!$C$39,$E89='Commissioner plans'!$C$48,,$E89='Commissioner plans'!$C$57,,$E89='Commissioner plans'!$C$66,,$E89='Commissioner plans'!$C$75,$E89='Commissioner plans'!$C$84,$E89='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W89=0,Q89,Q89/SUMIF($C$6:$C$455,$C89,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B89,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":373.7085039893617},{"$f":"IFERROR(IF($W89=0,R89,R89/SUMIF($C$6:$C$455,$C89,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B89,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":358.58215029880938},{"$f":"IFERROR(IF($W89=0,S89,S89/SUMIF($C$6:$C$455,$C89,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B89,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":363.7320743018617},{"$f":"IFERROR(IF($W89=0,T89,T89/SUMIF($C$6:$C$455,$C89,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B89,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":362.63383643617021},{"$f":"IFERROR(IF($W89=0,U89,U89/SUMIF($C$6:$C$455,$C89,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B89,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":361.40331781914887},null,{"$f":"IF(OR($E89='Impact of trust strategy'!$C$12,$E89='Impact of trust strategy'!$C$21,$E89='Impact of trust strategy'!$C$30,$E89='Impact of trust strategy'!$C$39,$E89='Impact of trust strategy'!$C$48,,$E89='Impact of trust strategy'!$C$57,,$E89='Impact of trust strategy'!$C$66,,$E89='Impact of trust strategy'!$C$75,$E89='Impact of trust strategy'!$C$84,$E89='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD89=0,X89,X89/SUMIF($C$6:$C$455,$C89,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B89,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":375.57704650930845},{"$f":"IFERROR(IF($AD89=0,Y89,Y89/SUMIF($C$6:$C$455,$C89,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B89,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":360.37506105030337},{"$f":"IFERROR(IF($AD89=0,Z89,Z89/SUMIF($C$6:$C$455,$C89,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B89,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":365.55073467337098},{"$f":"IFERROR(IF($AD89=0,AA89,AA89/SUMIF($C$6:$C$455,$C89,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B89,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":364.447005618351},{"$f":"IFERROR(IF($AD89=0,AB89,AB89/SUMIF($C$6:$C$455,$C89,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B89,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":363.21033440824459},null,"BEC","BE","Obstetrics","Community","25-34",310,375.57704650930845,360.37506105030337,365.55073467337098,364.447005618351,363.21033440824459]
["BED","BE",10,"ObstetricsCommunity",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Community","35-44",{"$f":"'Historical volumes'!$G17","v":330},null,{"$f":"H90*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G90,'Demographic Change'!$B$16:$B$24,0))))","v":319.28906424477037},{"$f":"J90*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G90,'Demographic Change'!$B$16:$B$24,0))))","v":308.57812848954069},{"$f":"K90*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G90,'Demographic Change'!$B$16:$B$24,0))))","v":291.82386659718605},{"$f":"L90*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G90,'Demographic Change'!$B$16:$B$24,0))))","v":274.89764013995386},{"$f":"M90*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G90,'Demographic Change'!$B$16:$B$24,0))))","v":257.79944911784412},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E90,E90='Non-Demographic Change'!$C$20,E90='Non-Demographic Change'!$C$29,E90='Non-Demographic Change'!$C$38,E90='Non-Demographic Change'!$C$47,E90='Non-Demographic Change'!$C$56,E90='Non-Demographic Change'!$C$65,E90='Non-Demographic Change'!$C$74,E90='Non-Demographic Change'!$C$83,E90='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P90=0,J90,(J90/SUMIF($C$6:$C$455,$C90,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B90,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.14687709372441},{"$f":"IFERROR(IF($P90=0,K90,(K90/SUMIF($C$6:$C$455,$C90,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B90,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.94493120620365},{"$f":"IFERROR(IF($P90=0,L90,(L90/SUMIF($C$6:$C$455,$C90,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B90,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.67920792079212},{"$f":"IFERROR(IF($P90=0,M90,(M90/SUMIF($C$6:$C$455,$C90,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B90,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":307.88535695674835},{"$f":"IFERROR(IF($P90=0,N90,(N90/SUMIF($C$6:$C$455,$C90,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B90,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":283.57939402962853},null,{"$f":"IF(OR($E90='Commissioner plans'!$C$12,$E90='Commissioner plans'!$C$21,$E90='Commissioner plans'!$C$30,$E90='Commissioner plans'!$C$39,$E90='Commissioner plans'!$C$48,,$E90='Commissioner plans'!$C$57,,$E90='Commissioner plans'!$C$66,,$E90='Commissioner plans'!$C$75,$E90='Commissioner plans'!$C$84,$E90='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W90=0,Q90,Q90/SUMIF($C$6:$C$455,$C90,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B90,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":381.23114270825579},{"$f":"IFERROR(IF($W90=0,R90,R90/SUMIF($C$6:$C$455,$C90,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B90,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":350.18520655017261},{"$f":"IFERROR(IF($W90=0,S90,S90/SUMIF($C$6:$C$455,$C90,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B90,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":331.01581188118814},{"$f":"IFERROR(IF($W90=0,T90,T90/SUMIF($C$6:$C$455,$C90,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B90,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":306.3459301719646},{"$f":"IFERROR(IF($W90=0,U90,U90/SUMIF($C$6:$C$455,$C90,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B90,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":282.16149705948038},null,{"$f":"IF(OR($E90='Impact of trust strategy'!$C$12,$E90='Impact of trust strategy'!$C$21,$E90='Impact of trust strategy'!$C$30,$E90='Impact of trust strategy'!$C$39,$E90='Impact of trust strategy'!$C$48,,$E90='Impact of trust strategy'!$C$57,,$E90='Impact of trust strategy'!$C$66,,$E90='Impact of trust strategy'!$C$75,$E90='Impact of trust strategy'!$C$84,$E90='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD90=0,X90,X90/SUMIF($C$6:$C$455,$C90,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B90,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":383.13729842179703},{"$f":"IFERROR(IF($AD90=0,Y90,Y90/SUMIF($C$6:$C$455,$C90,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B90,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":351.93613258292345},{"$f":"IFERROR(IF($AD90=0,Z90,Z90/SUMIF($C$6:$C$455,$C90,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B90,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":332.67089094059406},{"$f":"IFERROR(IF($AD90=0,AA90,AA90/SUMIF($C$6:$C$455,$C90,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B90,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":307.8776598228244},{"$f":"IFERROR(IF($AD90=0,AB90,AB90/SUMIF($C$6:$C$455,$C90,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B90,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":283.57230454477775},null,"BED","BE","Obstetrics","Community","35-44",330,383.13729842179703,351.93613258292345,332.67089094059406,307.8776598228244,283.57230454477775]
["BEE","BE",10,"ObstetricsCommunity",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Community","45-54",{"$f":"'Historical volumes'!$H17","v":350},null,{"$f":"H91*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G91,'Demographic Change'!$B$16:$B$24,0))))","v":347.28560775540643},{"$f":"J91*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G91,'Demographic Change'!$B$16:$B$24,0))))","v":344.57121551081286},{"$f":"K91*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G91,'Demographic Change'!$B$16:$B$24,0))))","v":340.31692766592096},{"$f":"L91*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G91,'Demographic Change'!$B$16:$B$24,0))))","v":336.01043997017149},{"$f":"M91*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G91,'Demographic Change'!$B$16:$B$24,0))))","v":331.65175242356452},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E91,E91='Non-Demographic Change'!$C$20,E91='Non-Demographic Change'!$C$29,E91='Non-Demographic Change'!$C$38,E91='Non-Demographic Change'!$C$47,E91='Non-Demographic Change'!$C$56,E91='Non-Demographic Change'!$C$65,E91='Non-Demographic Change'!$C$74,E91='Non-Demographic Change'!$C$83,E91='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P91=0,J91,(J91/SUMIF($C$6:$C$455,$C91,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B91,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.74272930648772},{"$f":"IFERROR(IF($P91=0,K91,(K91/SUMIF($C$6:$C$455,$C91,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B91,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":392.99639715943596},{"$f":"IFERROR(IF($P91=0,L91,(L91/SUMIF($C$6:$C$455,$C91,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B91,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":387.96129753914994},{"$f":"IFERROR(IF($P91=0,M91,(M91/SUMIF($C$6:$C$455,$C91,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B91,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.33169276659208},{"$f":"IFERROR(IF($P91=0,N91,(N91/SUMIF($C$6:$C$455,$C91,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B91,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.81692766592096},null,{"$f":"IF(OR($E91='Commissioner plans'!$C$12,$E91='Commissioner plans'!$C$21,$E91='Commissioner plans'!$C$30,$E91='Commissioner plans'!$C$39,$E91='Commissioner plans'!$C$48,,$E91='Commissioner plans'!$C$57,,$E91='Commissioner plans'!$C$66,,$E91='Commissioner plans'!$C$75,$E91='Commissioner plans'!$C$84,$E91='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W91=0,Q91,Q91/SUMIF($C$6:$C$455,$C91,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B91,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":414.65901565995529},{"$f":"IFERROR(IF($W91=0,R91,R91/SUMIF($C$6:$C$455,$C91,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B91,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":391.03141517363878},{"$f":"IFERROR(IF($W91=0,S91,S91/SUMIF($C$6:$C$455,$C91,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B91,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":386.02149105145418},{"$f":"IFERROR(IF($W91=0,T91,T91/SUMIF($C$6:$C$455,$C91,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B91,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":374.45003430275915},{"$f":"IFERROR(IF($W91=0,U91,U91/SUMIF($C$6:$C$455,$C91,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B91,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":362.99284302759133},null,{"$f":"IF(OR($E91='Impact of trust strategy'!$C$12,$E91='Impact of trust strategy'!$C$21,$E91='Impact of trust strategy'!$C$30,$E91='Impact of trust strategy'!$C$39,$E91='Impact of trust strategy'!$C$48,,$E91='Impact of trust strategy'!$C$57,,$E91='Impact of trust strategy'!$C$66,,$E91='Impact of trust strategy'!$C$75,$E91='Impact of trust strategy'!$C$84,$E91='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD91=0,X91,X91/SUMIF($C$6:$C$455,$C91,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B91,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":416.73231073825502},{"$f":"IFERROR(IF($AD91=0,Y91,Y91/SUMIF($C$6:$C$455,$C91,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B91,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":392.98657224950693},{"$f":"IFERROR(IF($AD91=0,Z91,Z91/SUMIF($C$6:$C$455,$C91,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B91,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":387.95159850671143},{"$f":"IFERROR(IF($AD91=0,AA91,AA91/SUMIF($C$6:$C$455,$C91,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B91,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":376.32228447427292},{"$f":"IFERROR(IF($AD91=0,AB91,AB91/SUMIF($C$6:$C$455,$C91,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B91,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":364.80780724272927},null,"BEE","BE","Obstetrics","Community","45-54",350,416.73231073825502,392.98657224950693,387.95159850671143,376.32228447427292,364.80780724272927]
["BEF","BE",10,"ObstetricsCommunity",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Community","55-64",{"$f":"'Historical volumes'!$I17","v":370},null,{"$f":"H92*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G92,'Demographic Change'!$B$16:$B$24,0))))","v":377.67691737680622},{"$f":"J92*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G92,'Demographic Change'!$B$16:$B$24,0))))","v":385.35383475361243},{"$f":"K92*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G92,'Demographic Change'!$B$16:$B$24,0))))","v":397.36272693590212},{"$f":"L92*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G92,'Demographic Change'!$B$16:$B$24,0))))","v":409.48128936643195},{"$f":"M92*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G92,'Demographic Change'!$B$16:$B$24,0))))","v":421.70952204520188},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E92,E92='Non-Demographic Change'!$C$20,E92='Non-Demographic Change'!$C$29,E92='Non-Demographic Change'!$C$38,E92='Non-Demographic Change'!$C$47,E92='Non-Demographic Change'!$C$56,E92='Non-Demographic Change'!$C$65,E92='Non-Demographic Change'!$C$74,E92='Non-Demographic Change'!$C$83,E92='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P92=0,J92,(J92/SUMIF($C$6:$C$455,$C92,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B92,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.21230085216746},{"$f":"IFERROR(IF($P92=0,K92,(K92/SUMIF($C$6:$C$455,$C92,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B92,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":439.51050428061643},{"$f":"IFERROR(IF($P92=0,L92,(L92/SUMIF($C$6:$C$455,$C92,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B92,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":452.99350870692842},{"$f":"IFERROR(IF($P92=0,M92,(M92/SUMIF($C$6:$C$455,$C92,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B92,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.61904409040386},{"$f":"IFERROR(IF($P92=0,N92,(N92/SUMIF($C$6:$C$455,$C92,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B92,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.88047424972211},null,{"$f":"IF(OR($E92='Commissioner plans'!$C$12,$E92='Commissioner plans'!$C$21,$E92='Commissioner plans'!$C$30,$E92='Commissioner plans'!$C$39,$E92='Commissioner plans'!$C$48,,$E92='Commissioner plans'!$C$57,,$E92='Commissioner plans'!$C$66,,$E92='Commissioner plans'!$C$75,$E92='Commissioner plans'!$C$84,$E92='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W92=0,Q92,Q92/SUMIF($C$6:$C$455,$C92,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B92,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":450.94623934790661},{"$f":"IFERROR(IF($W92=0,R92,R92/SUMIF($C$6:$C$455,$C92,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B92,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":437.31295175921332},{"$f":"IFERROR(IF($W92=0,S92,S92/SUMIF($C$6:$C$455,$C92,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B92,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":450.7285411633938},{"$f":"IFERROR(IF($W92=0,T92,T92/SUMIF($C$6:$C$455,$C92,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B92,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":456.32594886995184},{"$f":"IFERROR(IF($W92=0,U92,U92/SUMIF($C$6:$C$455,$C92,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B92,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":461.56107187847351},null,{"$f":"IF(OR($E92='Impact of trust strategy'!$C$12,$E92='Impact of trust strategy'!$C$21,$E92='Impact of trust strategy'!$C$30,$E92='Impact of trust strategy'!$C$39,$E92='Impact of trust strategy'!$C$48,,$E92='Impact of trust strategy'!$C$57,,$E92='Impact of trust strategy'!$C$66,,$E92='Impact of trust strategy'!$C$75,$E92='Impact of trust strategy'!$C$84,$E92='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD92=0,X92,X92/SUMIF($C$6:$C$455,$C92,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B92,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":453.20097054464611},{"$f":"IFERROR(IF($AD92=0,Y92,Y92/SUMIF($C$6:$C$455,$C92,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B92,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":439.49951651800933},{"$f":"IFERROR(IF($AD92=0,Z92,Z92/SUMIF($C$6:$C$455,$C92,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B92,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":452.9821838692107},{"$f":"IFERROR(IF($AD92=0,AA92,AA92/SUMIF($C$6:$C$455,$C92,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B92,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":458.60757861430153},{"$f":"IFERROR(IF($AD92=0,AB92,AB92/SUMIF($C$6:$C$455,$C92,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B92,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":463.86887723786583},null,"BEF","BE","Obstetrics","Community","55-64",370,453.20097054464611,439.49951651800933,452.9821838692107,458.60757861430153,463.86887723786583]
["BEG","BE",10,"ObstetricsCommunity",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Community","65-74",{"$f":"'Historical volumes'!$J17","v":390},null,{"$f":"H93*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G93,'Demographic Change'!$B$16:$B$24,0))))","v":400.27863777089789},{"$f":"J93*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G93,'Demographic Change'!$B$16:$B$24,0))))","v":410.55727554179572},{"$f":"K93*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G93,'Demographic Change'!$B$16:$B$24,0))))","v":426.65634674922609},{"$f":"L93*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G93,'Demographic Change'!$B$16:$B$24,0))))","v":442.91021671826633},{"$f":"M93*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G93,'Demographic Change'!$B$16:$B$24,0))))","v":459.31888544891649},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E93,E93='Non-Demographic Change'!$C$20,E93='Non-Demographic Change'!$C$29,E93='Non-Demographic Change'!$C$38,E93='Non-Demographic Change'!$C$47,E93='Non-Demographic Change'!$C$56,E93='Non-Demographic Change'!$C$65,E93='Non-Demographic Change'!$C$74,E93='Non-Demographic Change'!$C$83,E93='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P93=0,J93,(J93/SUMIF($C$6:$C$455,$C93,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B93,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":480.3343653250775},{"$f":"IFERROR(IF($P93=0,K93,(K93/SUMIF($C$6:$C$455,$C93,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B93,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.25597395397165},{"$f":"IFERROR(IF($P93=0,L93,(L93/SUMIF($C$6:$C$455,$C93,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B93,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":486.38823529411775},{"$f":"IFERROR(IF($P93=0,M93,(M93/SUMIF($C$6:$C$455,$C93,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B93,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":496.05944272445834},{"$f":"IFERROR(IF($P93=0,N93,(N93/SUMIF($C$6:$C$455,$C93,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B93,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":505.2507739938082},null,{"$f":"IF(OR($E93='Commissioner plans'!$C$12,$E93='Commissioner plans'!$C$21,$E93='Commissioner plans'!$C$30,$E93='Commissioner plans'!$C$39,$E93='Commissioner plans'!$C$48,,$E93='Commissioner plans'!$C$57,,$E93='Commissioner plans'!$C$66,,$E93='Commissioner plans'!$C$75,$E93='Commissioner plans'!$C$84,$E93='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W93=0,Q93,Q93/SUMIF($C$6:$C$455,$C93,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B93,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":477.93269349845212},{"$f":"IFERROR(IF($W93=0,R93,R93/SUMIF($C$6:$C$455,$C93,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B93,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.91469408420181},{"$f":"IFERROR(IF($W93=0,S93,S93/SUMIF($C$6:$C$455,$C93,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B93,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":483.95629411764713},{"$f":"IFERROR(IF($W93=0,T93,T93/SUMIF($C$6:$C$455,$C93,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B93,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":493.57914551083604},{"$f":"IFERROR(IF($W93=0,U93,U93/SUMIF($C$6:$C$455,$C93,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B93,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":502.72452012383917},null,{"$f":"IF(OR($E93='Impact of trust strategy'!$C$12,$E93='Impact of trust strategy'!$C$21,$E93='Impact of trust strategy'!$C$30,$E93='Impact of trust strategy'!$C$39,$E93='Impact of trust strategy'!$C$48,,$E93='Impact of trust strategy'!$C$57,,$E93='Impact of trust strategy'!$C$66,,$E93='Impact of trust strategy'!$C$75,$E93='Impact of trust strategy'!$C$84,$E93='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD93=0,X93,X93/SUMIF($C$6:$C$455,$C93,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B93,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":480.32235696594432},{"$f":"IFERROR(IF($AD93=0,Y93,Y93/SUMIF($C$6:$C$455,$C93,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B93,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.24426755462275},{"$f":"IFERROR(IF($AD93=0,Z93,Z93/SUMIF($C$6:$C$455,$C93,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B93,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":486.37607558823532},{"$f":"IFERROR(IF($AD93=0,AA93,AA93/SUMIF($C$6:$C$455,$C93,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B93,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":496.04704123839019},{"$f":"IFERROR(IF($AD93=0,AB93,AB93/SUMIF($C$6:$C$455,$C93,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B93,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":505.23814272445833},null,"BEG","BE","Obstetrics","Community","65-74",390,480.32235696594432,468.24426755462275,486.37607558823532,496.04704123839019,505.23814272445833]
["BEH","BE",10,"ObstetricsCommunity",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Community","75-84",{"$f":"'Historical volumes'!$K17","v":410},null,{"$f":"H94*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G94,'Demographic Change'!$B$16:$B$24,0))))","v":413.64804745427585},{"$f":"J94*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G94,'Demographic Change'!$B$16:$B$24,0))))","v":417.29609490855171},{"$f":"K94*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G94,'Demographic Change'!$B$16:$B$24,0))))","v":423.00461361014999},{"$f":"L94*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G94,'Demographic Change'!$B$16:$B$24,0))))","v":428.78068874608675},{"$f":"M94*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G94,'Demographic Change'!$B$16:$B$24,0))))","v":434.62432031636189},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E94,E94='Non-Demographic Change'!$C$20,E94='Non-Demographic Change'!$C$29,E94='Non-Demographic Change'!$C$38,E94='Non-Demographic Change'!$C$47,E94='Non-Demographic Change'!$C$56,E94='Non-Demographic Change'!$C$65,E94='Non-Demographic Change'!$C$74,E94='Non-Demographic Change'!$C$83,E94='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P94=0,J94,(J94/SUMIF($C$6:$C$455,$C94,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B94,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":496.37765694513104},{"$f":"IFERROR(IF($P94=0,K94,(K94/SUMIF($C$6:$C$455,$C94,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B94,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":475.94185023448824},{"$f":"IFERROR(IF($P94=0,L94,(L94/SUMIF($C$6:$C$455,$C94,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B94,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.225259515571},{"$f":"IFERROR(IF($P94=0,M94,(M94/SUMIF($C$6:$C$455,$C94,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B94,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":480.2343713956173},{"$f":"IFERROR(IF($P94=0,N94,(N94/SUMIF($C$6:$C$455,$C94,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B94,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":478.08675234799813},null,{"$f":"IF(OR($E94='Commissioner plans'!$C$12,$E94='Commissioner plans'!$C$21,$E94='Commissioner plans'!$C$30,$E94='Commissioner plans'!$C$39,$E94='Commissioner plans'!$C$48,,$E94='Commissioner plans'!$C$57,,$E94='Commissioner plans'!$C$66,,$E94='Commissioner plans'!$C$75,$E94='Commissioner plans'!$C$84,$E94='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W94=0,Q94,Q94/SUMIF($C$6:$C$455,$C94,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B94,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":493.89576866040539},{"$f":"IFERROR(IF($W94=0,R94,R94/SUMIF($C$6:$C$455,$C94,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B94,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":473.56214098331577},{"$f":"IFERROR(IF($W94=0,S94,S94/SUMIF($C$6:$C$455,$C94,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B94,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":479.81413321799312},{"$f":"IFERROR(IF($W94=0,T94,T94/SUMIF($C$6:$C$455,$C94,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B94,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":477.83319953863924},{"$f":"IFERROR(IF($W94=0,U94,U94/SUMIF($C$6:$C$455,$C94,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B94,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":475.69631858625814},null,{"$f":"IF(OR($E94='Impact of trust strategy'!$C$12,$E94='Impact of trust strategy'!$C$21,$E94='Impact of trust strategy'!$C$30,$E94='Impact of trust strategy'!$C$39,$E94='Impact of trust strategy'!$C$48,,$E94='Impact of trust strategy'!$C$57,,$E94='Impact of trust strategy'!$C$66,,$E94='Impact of trust strategy'!$C$75,$E94='Impact of trust strategy'!$C$84,$E94='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD94=0,X94,X94/SUMIF($C$6:$C$455,$C94,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B94,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":496.36524750370739},{"$f":"IFERROR(IF($AD94=0,Y94,Y94/SUMIF($C$6:$C$455,$C94,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B94,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":475.92995168823228},{"$f":"IFERROR(IF($AD94=0,Z94,Z94/SUMIF($C$6:$C$455,$C94,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B94,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":482.21320388408304},{"$f":"IFERROR(IF($AD94=0,AA94,AA94/SUMIF($C$6:$C$455,$C94,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B94,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":480.2223655363324},{"$f":"IFERROR(IF($AD94=0,AB94,AB94/SUMIF($C$6:$C$455,$C94,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B94,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":478.07480017918937},null,"BEH","BE","Obstetrics","Community","75-84",410,496.36524750370739,475.92995168823228,482.21320388408304,480.2223655363324,478.07480017918937]
["BEI","BE",10,"ObstetricsCommunity",{"$f":"'Instructions and Choices'!$C$28","v":"Obstetrics"},"Community","85+",{"$f":"'Historical volumes'!$L17","v":430},null,{"$f":"H95*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G95,'Demographic Change'!$B$16:$B$24,0))))","v":412.29865214793176},{"$f":"J95*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G95,'Demographic Change'!$B$16:$B$24,0))))","v":394.59730429586347},{"$f":"K95*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G95,'Demographic Change'!$B$16:$B$24,0))))","v":366.90326007569217},{"$f":"L95*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G95,'Demographic Change'!$B$16:$B$24,0))))","v":338.95226080605539},{"$f":"M95*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G95,'Demographic Change'!$B$16:$B$24,0))))","v":310.71575592590131},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E95,E95='Non-Demographic Change'!$C$20,E95='Non-Demographic Change'!$C$29,E95='Non-Demographic Change'!$C$38,E95='Non-Demographic Change'!$C$47,E95='Non-Demographic Change'!$C$56,E95='Non-Demographic Change'!$C$65,E95='Non-Demographic Change'!$C$74,E95='Non-Demographic Change'!$C$83,E95='Non-Demographic Change'!$C$92),1,0)","v":1},{"$f":"IFERROR(IF($P95=0,J95,(J95/SUMIF($C$6:$C$455,$C95,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B95,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.75838257751815},{"$f":"IFERROR(IF($P95=0,K95,(K95/SUMIF($C$6:$C$455,$C95,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B95,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":450.05302804300442},{"$f":"IFERROR(IF($P95=0,L95,(L95/SUMIF($C$6:$C$455,$C95,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B95,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.2697164862891},{"$f":"IFERROR(IF($P95=0,M95,(M95/SUMIF($C$6:$C$455,$C95,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B95,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.62653210278211},{"$f":"IFERROR(IF($P95=0,N95,(N95/SUMIF($C$6:$C$455,$C95,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B95,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.78733151849144},null,{"$f":"IF(OR($E95='Commissioner plans'!$C$12,$E95='Commissioner plans'!$C$21,$E95='Commissioner plans'!$C$30,$E95='Commissioner plans'!$C$39,$E95='Commissioner plans'!$C$48,,$E95='Commissioner plans'!$C$57,,$E95='Commissioner plans'!$C$66,,$E95='Commissioner plans'!$C$75,$E95='Commissioner plans'!$C$84,$E95='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W95=0,Q95,Q95/SUMIF($C$6:$C$455,$C95,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B95,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":492.28459066463057},{"$f":"IFERROR(IF($W95=0,R95,R95/SUMIF($C$6:$C$455,$C95,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B95,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":447.80276290278937},{"$f":"IFERROR(IF($W95=0,S95,S95/SUMIF($C$6:$C$455,$C95,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B95,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":416.17836790385763},{"$f":"IFERROR(IF($W95=0,T95,T95/SUMIF($C$6:$C$455,$C95,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B95,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":377.7283994422682},{"$f":"IFERROR(IF($W95=0,U95,U95/SUMIF($C$6:$C$455,$C95,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B95,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":340.07839486089898},null,{"$f":"IF(OR($E95='Impact of trust strategy'!$C$12,$E95='Impact of trust strategy'!$C$21,$E95='Impact of trust strategy'!$C$30,$E95='Impact of trust strategy'!$C$39,$E95='Impact of trust strategy'!$C$48,,$E95='Impact of trust strategy'!$C$57,,$E95='Impact of trust strategy'!$C$66,,$E95='Impact of trust strategy'!$C$75,$E95='Impact of trust strategy'!$C$84,$E95='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD95=0,X95,X95/SUMIF($C$6:$C$455,$C95,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B95,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":494.74601361795368},{"$f":"IFERROR(IF($AD95=0,Y95,Y95/SUMIF($C$6:$C$455,$C95,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B95,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":450.04177671730326},{"$f":"IFERROR(IF($AD95=0,Z95,Z95/SUMIF($C$6:$C$455,$C95,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B95,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":418.2592597433769},{"$f":"IFERROR(IF($AD95=0,AA95,AA95/SUMIF($C$6:$C$455,$C95,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B95,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":379.61704143947952},{"$f":"IFERROR(IF($AD95=0,AB95,AB95/SUMIF($C$6:$C$455,$C95,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B95,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":341.77878683520345},null,"BEI","BE","Obstetrics","Community","85+",430,494.74601361795368,450.04177671730326,418.2592597433769,379.61704143947952,341.77878683520345]
["CAA","CA",11,"Test 3Outpatient",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Outpatient","0-18",{"$f":"'Historical volumes'!$D20","v":220},null,{"$f":"H96*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G96,'Demographic Change'!$B$16:$B$24,0))))","v":222.46803596469519},{"$f":"J96*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G96,'Demographic Change'!$B$16:$B$24,0))))","v":224.93607192939041},{"$f":"K96*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G96,'Demographic Change'!$B$16:$B$24,0))))","v":228.80145178586159},{"$f":"L96*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G96,'Demographic Change'!$B$16:$B$24,0))))","v":232.70312628887237},{"$f":"M96*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G96,'Demographic Change'!$B$16:$B$24,0))))","v":236.64109543842281},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E96,E96='Non-Demographic Change'!$C$20,E96='Non-Demographic Change'!$C$29,E96='Non-Demographic Change'!$C$38,E96='Non-Demographic Change'!$C$47,E96='Non-Demographic Change'!$C$56,E96='Non-Demographic Change'!$C$65,E96='Non-Demographic Change'!$C$74,E96='Non-Demographic Change'!$C$83,E96='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P96=0,J96,(J96/SUMIF($C$6:$C$455,$C96,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B96,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":222.46803596469519},{"$f":"IFERROR(IF($P96=0,K96,(K96/SUMIF($C$6:$C$455,$C96,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B96,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":224.93607192939041},{"$f":"IFERROR(IF($P96=0,L96,(L96/SUMIF($C$6:$C$455,$C96,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B96,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":228.80145178586159},{"$f":"IFERROR(IF($P96=0,M96,(M96/SUMIF($C$6:$C$455,$C96,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B96,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":232.70312628887237},{"$f":"IFERROR(IF($P96=0,N96,(N96/SUMIF($C$6:$C$455,$C96,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B96,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":236.64109543842281},null,{"$f":"IF(OR($E96='Commissioner plans'!$C$12,$E96='Commissioner plans'!$C$21,$E96='Commissioner plans'!$C$30,$E96='Commissioner plans'!$C$39,$E96='Commissioner plans'!$C$48,,$E96='Commissioner plans'!$C$57,,$E96='Commissioner plans'!$C$66,,$E96='Commissioner plans'!$C$75,$E96='Commissioner plans'!$C$84,$E96='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W96=0,Q96,Q96/SUMIF($C$6:$C$455,$C96,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B96,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":221.3556957848717},{"$f":"IFERROR(IF($W96=0,R96,R96/SUMIF($C$6:$C$455,$C96,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B96,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":223.81139156974345},{"$f":"IFERROR(IF($W96=0,S96,S96/SUMIF($C$6:$C$455,$C96,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B96,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":227.65744452693227},{"$f":"IFERROR(IF($W96=0,T96,T96/SUMIF($C$6:$C$455,$C96,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B96,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":231.539610657428},{"$f":"IFERROR(IF($W96=0,U96,U96/SUMIF($C$6:$C$455,$C96,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B96,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":235.45788996123071},null,{"$f":"IF(OR($E96='Impact of trust strategy'!$C$12,$E96='Impact of trust strategy'!$C$21,$E96='Impact of trust strategy'!$C$30,$E96='Impact of trust strategy'!$C$39,$E96='Impact of trust strategy'!$C$48,,$E96='Impact of trust strategy'!$C$57,,$E96='Impact of trust strategy'!$C$66,,$E96='Impact of trust strategy'!$C$75,$E96='Impact of trust strategy'!$C$84,$E96='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD96=0,X96,X96/SUMIF($C$6:$C$455,$C96,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B96,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":222.46247426379603},{"$f":"IFERROR(IF($AD96=0,Y96,Y96/SUMIF($C$6:$C$455,$C96,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B96,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":224.93044852759215},{"$f":"IFERROR(IF($AD96=0,Z96,Z96/SUMIF($C$6:$C$455,$C96,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B96,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":228.7957317495669},{"$f":"IFERROR(IF($AD96=0,AA96,AA96/SUMIF($C$6:$C$455,$C96,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B96,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":232.69730871071511},{"$f":"IFERROR(IF($AD96=0,AB96,AB96/SUMIF($C$6:$C$455,$C96,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B96,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":236.63517941103683},null,"CAA","CA","Test 3","Outpatient","0-18",220,222.46247426379603,224.93044852759215,228.7957317495669,232.69730871071511,236.63517941103683]
["CAB","CA",11,"Test 3Outpatient",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Outpatient","19-24",{"$f":"'Historical volumes'!$E20","v":240},null,{"$f":"H97*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G97,'Demographic Change'!$B$16:$B$24,0))))","v":243.66899302093719},{"$f":"J97*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G97,'Demographic Change'!$B$16:$B$24,0))))","v":247.33798604187442},{"$f":"K97*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G97,'Demographic Change'!$B$16:$B$24,0))))","v":253.08075772681957},{"$f":"L97*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G97,'Demographic Change'!$B$16:$B$24,0))))","v":258.88334995014958},{"$f":"M97*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G97,'Demographic Change'!$B$16:$B$24,0))))","v":264.74576271186442},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E97,E97='Non-Demographic Change'!$C$20,E97='Non-Demographic Change'!$C$29,E97='Non-Demographic Change'!$C$38,E97='Non-Demographic Change'!$C$47,E97='Non-Demographic Change'!$C$56,E97='Non-Demographic Change'!$C$65,E97='Non-Demographic Change'!$C$74,E97='Non-Demographic Change'!$C$83,E97='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P97=0,J97,(J97/SUMIF($C$6:$C$455,$C97,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B97,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":243.66899302093719},{"$f":"IFERROR(IF($P97=0,K97,(K97/SUMIF($C$6:$C$455,$C97,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B97,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":247.33798604187442},{"$f":"IFERROR(IF($P97=0,L97,(L97/SUMIF($C$6:$C$455,$C97,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B97,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":253.08075772681957},{"$f":"IFERROR(IF($P97=0,M97,(M97/SUMIF($C$6:$C$455,$C97,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B97,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":258.88334995014958},{"$f":"IFERROR(IF($P97=0,N97,(N97/SUMIF($C$6:$C$455,$C97,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B97,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":264.74576271186442},null,{"$f":"IF(OR($E97='Commissioner plans'!$C$12,$E97='Commissioner plans'!$C$21,$E97='Commissioner plans'!$C$30,$E97='Commissioner plans'!$C$39,$E97='Commissioner plans'!$C$48,,$E97='Commissioner plans'!$C$57,,$E97='Commissioner plans'!$C$66,,$E97='Commissioner plans'!$C$75,$E97='Commissioner plans'!$C$84,$E97='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W97=0,Q97,Q97/SUMIF($C$6:$C$455,$C97,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B97,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":242.45064805583252},{"$f":"IFERROR(IF($W97=0,R97,R97/SUMIF($C$6:$C$455,$C97,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B97,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":246.10129611166505},{"$f":"IFERROR(IF($W97=0,S97,S97/SUMIF($C$6:$C$455,$C97,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B97,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":251.81535393818547},{"$f":"IFERROR(IF($W97=0,T97,T97/SUMIF($C$6:$C$455,$C97,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B97,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":257.58893320039886},{"$f":"IFERROR(IF($W97=0,U97,U97/SUMIF($C$6:$C$455,$C97,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B97,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":263.42203389830507},null,{"$f":"IF(OR($E97='Impact of trust strategy'!$C$12,$E97='Impact of trust strategy'!$C$21,$E97='Impact of trust strategy'!$C$30,$E97='Impact of trust strategy'!$C$39,$E97='Impact of trust strategy'!$C$48,,$E97='Impact of trust strategy'!$C$57,,$E97='Impact of trust strategy'!$C$66,,$E97='Impact of trust strategy'!$C$75,$E97='Impact of trust strategy'!$C$84,$E97='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD97=0,X97,X97/SUMIF($C$6:$C$455,$C97,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B97,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":243.66290129611164},{"$f":"IFERROR(IF($AD97=0,Y97,Y97/SUMIF($C$6:$C$455,$C97,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B97,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":247.33180259222334},{"$f":"IFERROR(IF($AD97=0,Z97,Z97/SUMIF($C$6:$C$455,$C97,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B97,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":253.07443070787636},{"$f":"IFERROR(IF($AD97=0,AA97,AA97/SUMIF($C$6:$C$455,$C97,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B97,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":258.87687786640083},{"$f":"IFERROR(IF($AD97=0,AB97,AB97/SUMIF($C$6:$C$455,$C97,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B97,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":264.73914406779659},null,"CAB","CA","Test 3","Outpatient","19-24",240,243.66290129611164,247.33180259222334,253.07443070787636,258.87687786640083,264.73914406779659]
["CAC","CA",11,"Test 3Outpatient",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Outpatient","25-34",{"$f":"'Historical volumes'!$F20","v":260},null,{"$f":"H98*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G98,'Demographic Change'!$B$16:$B$24,0))))","v":262.50664893617022},{"$f":"J98*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G98,'Demographic Change'!$B$16:$B$24,0))))","v":265.01329787234044},{"$f":"K98*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G98,'Demographic Change'!$B$16:$B$24,0))))","v":268.94614361702133},{"$f":"L98*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G98,'Demographic Change'!$B$16:$B$24,0))))","v":272.92220744680856},{"$f":"M98*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G98,'Demographic Change'!$B$16:$B$24,0))))","v":276.94148936170217},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E98,E98='Non-Demographic Change'!$C$20,E98='Non-Demographic Change'!$C$29,E98='Non-Demographic Change'!$C$38,E98='Non-Demographic Change'!$C$47,E98='Non-Demographic Change'!$C$56,E98='Non-Demographic Change'!$C$65,E98='Non-Demographic Change'!$C$74,E98='Non-Demographic Change'!$C$83,E98='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P98=0,J98,(J98/SUMIF($C$6:$C$455,$C98,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B98,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":262.50664893617022},{"$f":"IFERROR(IF($P98=0,K98,(K98/SUMIF($C$6:$C$455,$C98,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B98,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":265.01329787234044},{"$f":"IFERROR(IF($P98=0,L98,(L98/SUMIF($C$6:$C$455,$C98,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B98,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":268.94614361702133},{"$f":"IFERROR(IF($P98=0,M98,(M98/SUMIF($C$6:$C$455,$C98,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B98,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":272.92220744680856},{"$f":"IFERROR(IF($P98=0,N98,(N98/SUMIF($C$6:$C$455,$C98,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B98,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":276.94148936170217},null,{"$f":"IF(OR($E98='Commissioner plans'!$C$12,$E98='Commissioner plans'!$C$21,$E98='Commissioner plans'!$C$30,$E98='Commissioner plans'!$C$39,$E98='Commissioner plans'!$C$48,,$E98='Commissioner plans'!$C$57,,$E98='Commissioner plans'!$C$66,,$E98='Commissioner plans'!$C$75,$E98='Commissioner plans'!$C$84,$E98='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W98=0,Q98,Q98/SUMIF($C$6:$C$455,$C98,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B98,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":261.19411569148934},{"$f":"IFERROR(IF($W98=0,R98,R98/SUMIF($C$6:$C$455,$C98,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B98,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":263.68823138297876},{"$f":"IFERROR(IF($W98=0,S98,S98/SUMIF($C$6:$C$455,$C98,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B98,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":267.60141289893625},{"$f":"IFERROR(IF($W98=0,T98,T98/SUMIF($C$6:$C$455,$C98,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B98,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":271.5575964095745},{"$f":"IFERROR(IF($W98=0,U98,U98/SUMIF($C$6:$C$455,$C98,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B98,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":275.55678191489363},null,{"$f":"IF(OR($E98='Impact of trust strategy'!$C$12,$E98='Impact of trust strategy'!$C$21,$E98='Impact of trust strategy'!$C$30,$E98='Impact of trust strategy'!$C$39,$E98='Impact of trust strategy'!$C$48,,$E98='Impact of trust strategy'!$C$57,,$E98='Impact of trust strategy'!$C$66,,$E98='Impact of trust strategy'!$C$75,$E98='Impact of trust strategy'!$C$84,$E98='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD98=0,X98,X98/SUMIF($C$6:$C$455,$C98,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B98,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":262.50008626994673},{"$f":"IFERROR(IF($AD98=0,Y98,Y98/SUMIF($C$6:$C$455,$C98,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B98,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":265.0066725398936},{"$f":"IFERROR(IF($AD98=0,Z98,Z98/SUMIF($C$6:$C$455,$C98,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B98,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":268.93941996343091},{"$f":"IFERROR(IF($AD98=0,AA98,AA98/SUMIF($C$6:$C$455,$C98,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B98,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":272.91538439162235},{"$f":"IFERROR(IF($AD98=0,AB98,AB98/SUMIF($C$6:$C$455,$C98,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B98,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":276.93456582446805},null,"CAC","CA","Test 3","Outpatient","25-34",260,262.50008626994673,265.0066725398936,268.93941996343091,272.91538439162235,276.93456582446805]
["CAD","CA",11,"Test 3Outpatient",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Outpatient","35-44",{"$f":"'Historical volumes'!$G20","v":280},null,{"$f":"H99*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G99,'Demographic Change'!$B$16:$B$24,0))))","v":270.91193329859306},{"$f":"J99*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G99,'Demographic Change'!$B$16:$B$24,0))))","v":261.82386659718605},{"$f":"K99*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G99,'Demographic Change'!$B$16:$B$24,0))))","v":247.60812923397606},{"$f":"L99*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G99,'Demographic Change'!$B$16:$B$24,0))))","v":233.24648254299115},{"$f":"M99*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G99,'Demographic Change'!$B$16:$B$24,0))))","v":218.73892652423137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E99,E99='Non-Demographic Change'!$C$20,E99='Non-Demographic Change'!$C$29,E99='Non-Demographic Change'!$C$38,E99='Non-Demographic Change'!$C$47,E99='Non-Demographic Change'!$C$56,E99='Non-Demographic Change'!$C$65,E99='Non-Demographic Change'!$C$74,E99='Non-Demographic Change'!$C$83,E99='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P99=0,J99,(J99/SUMIF($C$6:$C$455,$C99,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B99,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":270.91193329859306},{"$f":"IFERROR(IF($P99=0,K99,(K99/SUMIF($C$6:$C$455,$C99,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B99,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":261.82386659718605},{"$f":"IFERROR(IF($P99=0,L99,(L99/SUMIF($C$6:$C$455,$C99,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B99,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":247.60812923397606},{"$f":"IFERROR(IF($P99=0,M99,(M99/SUMIF($C$6:$C$455,$C99,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B99,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":233.24648254299115},{"$f":"IFERROR(IF($P99=0,N99,(N99/SUMIF($C$6:$C$455,$C99,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B99,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":218.73892652423137},null,{"$f":"IF(OR($E99='Commissioner plans'!$C$12,$E99='Commissioner plans'!$C$21,$E99='Commissioner plans'!$C$30,$E99='Commissioner plans'!$C$39,$E99='Commissioner plans'!$C$48,,$E99='Commissioner plans'!$C$57,,$E99='Commissioner plans'!$C$66,,$E99='Commissioner plans'!$C$75,$E99='Commissioner plans'!$C$84,$E99='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W99=0,Q99,Q99/SUMIF($C$6:$C$455,$C99,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B99,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":269.55737363210011},{"$f":"IFERROR(IF($W99=0,R99,R99/SUMIF($C$6:$C$455,$C99,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B99,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":260.51474726420014},{"$f":"IFERROR(IF($W99=0,S99,S99/SUMIF($C$6:$C$455,$C99,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B99,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":246.37008858780618},{"$f":"IFERROR(IF($W99=0,T99,T99/SUMIF($C$6:$C$455,$C99,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B99,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":232.0802501302762},{"$f":"IFERROR(IF($W99=0,U99,U99/SUMIF($C$6:$C$455,$C99,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B99,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":217.64523189161022},null,{"$f":"IF(OR($E99='Impact of trust strategy'!$C$12,$E99='Impact of trust strategy'!$C$21,$E99='Impact of trust strategy'!$C$30,$E99='Impact of trust strategy'!$C$39,$E99='Impact of trust strategy'!$C$48,,$E99='Impact of trust strategy'!$C$57,,$E99='Impact of trust strategy'!$C$66,,$E99='Impact of trust strategy'!$C$75,$E99='Impact of trust strategy'!$C$84,$E99='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD99=0,X99,X99/SUMIF($C$6:$C$455,$C99,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B99,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":270.90516050026059},{"$f":"IFERROR(IF($AD99=0,Y99,Y99/SUMIF($C$6:$C$455,$C99,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B99,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":261.81732100052113},{"$f":"IFERROR(IF($AD99=0,Z99,Z99/SUMIF($C$6:$C$455,$C99,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B99,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":247.60193903074517},{"$f":"IFERROR(IF($AD99=0,AA99,AA99/SUMIF($C$6:$C$455,$C99,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B99,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":233.24065138092755},{"$f":"IFERROR(IF($AD99=0,AB99,AB99/SUMIF($C$6:$C$455,$C99,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B99,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":218.73345805106825},null,"CAD","CA","Test 3","Outpatient","35-44",280,270.90516050026059,261.81732100052113,247.60193903074517,233.24065138092755,218.73345805106825]
["CAE","CA",11,"Test 3Outpatient",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Outpatient","45-54",{"$f":"'Historical volumes'!$H20","v":300},null,{"$f":"H100*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G100,'Demographic Change'!$B$16:$B$24,0))))","v":297.67337807606265},{"$f":"J100*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G100,'Demographic Change'!$B$16:$B$24,0))))","v":295.34675615212529},{"$f":"K100*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G100,'Demographic Change'!$B$16:$B$24,0))))","v":291.70022371364655},{"$f":"L100*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G100,'Demographic Change'!$B$16:$B$24,0))))","v":288.0089485458613},{"$f":"M100*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G100,'Demographic Change'!$B$16:$B$24,0))))","v":284.2729306487696},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E100,E100='Non-Demographic Change'!$C$20,E100='Non-Demographic Change'!$C$29,E100='Non-Demographic Change'!$C$38,E100='Non-Demographic Change'!$C$47,E100='Non-Demographic Change'!$C$56,E100='Non-Demographic Change'!$C$65,E100='Non-Demographic Change'!$C$74,E100='Non-Demographic Change'!$C$83,E100='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P100=0,J100,(J100/SUMIF($C$6:$C$455,$C100,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B100,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":297.67337807606265},{"$f":"IFERROR(IF($P100=0,K100,(K100/SUMIF($C$6:$C$455,$C100,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B100,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":295.34675615212529},{"$f":"IFERROR(IF($P100=0,L100,(L100/SUMIF($C$6:$C$455,$C100,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B100,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":291.70022371364655},{"$f":"IFERROR(IF($P100=0,M100,(M100/SUMIF($C$6:$C$455,$C100,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B100,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":288.0089485458613},{"$f":"IFERROR(IF($P100=0,N100,(N100/SUMIF($C$6:$C$455,$C100,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B100,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":284.2729306487696},null,{"$f":"IF(OR($E100='Commissioner plans'!$C$12,$E100='Commissioner plans'!$C$21,$E100='Commissioner plans'!$C$30,$E100='Commissioner plans'!$C$39,$E100='Commissioner plans'!$C$48,,$E100='Commissioner plans'!$C$57,,$E100='Commissioner plans'!$C$66,,$E100='Commissioner plans'!$C$75,$E100='Commissioner plans'!$C$84,$E100='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W100=0,Q100,Q100/SUMIF($C$6:$C$455,$C100,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B100,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":296.18501118568236},{"$f":"IFERROR(IF($W100=0,R100,R100/SUMIF($C$6:$C$455,$C100,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B100,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":293.87002237136466},{"$f":"IFERROR(IF($W100=0,S100,S100/SUMIF($C$6:$C$455,$C100,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B100,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":290.24172259507833},{"$f":"IFERROR(IF($W100=0,T100,T100/SUMIF($C$6:$C$455,$C100,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B100,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":286.568903803132},{"$f":"IFERROR(IF($W100=0,U100,U100/SUMIF($C$6:$C$455,$C100,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B100,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":282.85156599552573},null,{"$f":"IF(OR($E100='Impact of trust strategy'!$C$12,$E100='Impact of trust strategy'!$C$21,$E100='Impact of trust strategy'!$C$30,$E100='Impact of trust strategy'!$C$39,$E100='Impact of trust strategy'!$C$48,,$E100='Impact of trust strategy'!$C$57,,$E100='Impact of trust strategy'!$C$66,,$E100='Impact of trust strategy'!$C$75,$E100='Impact of trust strategy'!$C$84,$E100='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD100=0,X100,X100/SUMIF($C$6:$C$455,$C100,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B100,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":297.66593624161072},{"$f":"IFERROR(IF($AD100=0,Y100,Y100/SUMIF($C$6:$C$455,$C100,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B100,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":295.33937248322144},{"$f":"IFERROR(IF($AD100=0,Z100,Z100/SUMIF($C$6:$C$455,$C100,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B100,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":291.69293120805366},{"$f":"IFERROR(IF($AD100=0,AA100,AA100/SUMIF($C$6:$C$455,$C100,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B100,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":288.00174832214765},{"$f":"IFERROR(IF($AD100=0,AB100,AB100/SUMIF($C$6:$C$455,$C100,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B100,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":284.26582382550333},null,"CAE","CA","Test 3","Outpatient","45-54",300,297.66593624161072,295.33937248322144,291.69293120805366,288.00174832214765,284.26582382550333]
["CAF","CA",11,"Test 3Outpatient",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Outpatient","55-64",{"$f":"'Historical volumes'!$I20","v":320},null,{"$f":"H101*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G101,'Demographic Change'!$B$16:$B$24,0))))","v":326.63949610967023},{"$f":"J101*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G101,'Demographic Change'!$B$16:$B$24,0))))","v":333.27899221934047},{"$f":"K101*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G101,'Demographic Change'!$B$16:$B$24,0))))","v":343.66506113375317},{"$f":"L101*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G101,'Demographic Change'!$B$16:$B$24,0))))","v":354.14597999258979},{"$f":"M101*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G101,'Demographic Change'!$B$16:$B$24,0))))","v":364.72174879585026},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E101,E101='Non-Demographic Change'!$C$20,E101='Non-Demographic Change'!$C$29,E101='Non-Demographic Change'!$C$38,E101='Non-Demographic Change'!$C$47,E101='Non-Demographic Change'!$C$56,E101='Non-Demographic Change'!$C$65,E101='Non-Demographic Change'!$C$74,E101='Non-Demographic Change'!$C$83,E101='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P101=0,J101,(J101/SUMIF($C$6:$C$455,$C101,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B101,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":326.63949610967023},{"$f":"IFERROR(IF($P101=0,K101,(K101/SUMIF($C$6:$C$455,$C101,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B101,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":333.27899221934047},{"$f":"IFERROR(IF($P101=0,L101,(L101/SUMIF($C$6:$C$455,$C101,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B101,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":343.66506113375317},{"$f":"IFERROR(IF($P101=0,M101,(M101/SUMIF($C$6:$C$455,$C101,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B101,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":354.14597999258979},{"$f":"IFERROR(IF($P101=0,N101,(N101/SUMIF($C$6:$C$455,$C101,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B101,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.72174879585026},null,{"$f":"IF(OR($E101='Commissioner plans'!$C$12,$E101='Commissioner plans'!$C$21,$E101='Commissioner plans'!$C$30,$E101='Commissioner plans'!$C$39,$E101='Commissioner plans'!$C$48,,$E101='Commissioner plans'!$C$57,,$E101='Commissioner plans'!$C$66,,$E101='Commissioner plans'!$C$75,$E101='Commissioner plans'!$C$84,$E101='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W101=0,Q101,Q101/SUMIF($C$6:$C$455,$C101,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B101,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":325.00629862912189},{"$f":"IFERROR(IF($W101=0,R101,R101/SUMIF($C$6:$C$455,$C101,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B101,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":331.61259725824374},{"$f":"IFERROR(IF($W101=0,S101,S101/SUMIF($C$6:$C$455,$C101,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B101,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":341.9467358280844},{"$f":"IFERROR(IF($W101=0,T101,T101/SUMIF($C$6:$C$455,$C101,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B101,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":352.37525009262686},{"$f":"IFERROR(IF($W101=0,U101,U101/SUMIF($C$6:$C$455,$C101,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B101,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":362.898140051871},null,{"$f":"IF(OR($E101='Impact of trust strategy'!$C$12,$E101='Impact of trust strategy'!$C$21,$E101='Impact of trust strategy'!$C$30,$E101='Impact of trust strategy'!$C$39,$E101='Impact of trust strategy'!$C$48,,$E101='Impact of trust strategy'!$C$57,,$E101='Impact of trust strategy'!$C$66,,$E101='Impact of trust strategy'!$C$75,$E101='Impact of trust strategy'!$C$84,$E101='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD101=0,X101,X101/SUMIF($C$6:$C$455,$C101,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B101,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":326.63133012226746},{"$f":"IFERROR(IF($AD101=0,Y101,Y101/SUMIF($C$6:$C$455,$C101,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B101,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":333.27066024453489},{"$f":"IFERROR(IF($AD101=0,Z101,Z101/SUMIF($C$6:$C$455,$C101,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B101,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":343.65646950722481},{"$f":"IFERROR(IF($AD101=0,AA101,AA101/SUMIF($C$6:$C$455,$C101,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B101,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":354.13712634308996},{"$f":"IFERROR(IF($AD101=0,AB101,AB101/SUMIF($C$6:$C$455,$C101,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B101,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":364.71263075213034},null,"CAF","CA","Test 3","Outpatient","55-64",320,326.63133012226746,333.27066024453489,343.65646950722481,354.13712634308996,364.71263075213034]
["CAG","CA",11,"Test 3Outpatient",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Outpatient","65-74",{"$f":"'Historical volumes'!$J20","v":340},null,{"$f":"H102*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G102,'Demographic Change'!$B$16:$B$24,0))))","v":348.96086369770586},{"$f":"J102*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G102,'Demographic Change'!$B$16:$B$24,0))))","v":357.92172739541166},{"$f":"K102*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G102,'Demographic Change'!$B$16:$B$24,0))))","v":371.95681511470991},{"$f":"L102*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G102,'Demographic Change'!$B$16:$B$24,0))))","v":386.12685560053984},{"$f":"M102*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G102,'Demographic Change'!$B$16:$B$24,0))))","v":400.43184885290151},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E102,E102='Non-Demographic Change'!$C$20,E102='Non-Demographic Change'!$C$29,E102='Non-Demographic Change'!$C$38,E102='Non-Demographic Change'!$C$47,E102='Non-Demographic Change'!$C$56,E102='Non-Demographic Change'!$C$65,E102='Non-Demographic Change'!$C$74,E102='Non-Demographic Change'!$C$83,E102='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P102=0,J102,(J102/SUMIF($C$6:$C$455,$C102,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B102,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":348.96086369770586},{"$f":"IFERROR(IF($P102=0,K102,(K102/SUMIF($C$6:$C$455,$C102,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B102,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.92172739541166},{"$f":"IFERROR(IF($P102=0,L102,(L102/SUMIF($C$6:$C$455,$C102,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B102,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":371.95681511470991},{"$f":"IFERROR(IF($P102=0,M102,(M102/SUMIF($C$6:$C$455,$C102,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B102,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":386.12685560053984},{"$f":"IFERROR(IF($P102=0,N102,(N102/SUMIF($C$6:$C$455,$C102,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B102,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":400.43184885290151},null,{"$f":"IF(OR($E102='Commissioner plans'!$C$12,$E102='Commissioner plans'!$C$21,$E102='Commissioner plans'!$C$30,$E102='Commissioner plans'!$C$39,$E102='Commissioner plans'!$C$48,,$E102='Commissioner plans'!$C$57,,$E102='Commissioner plans'!$C$66,,$E102='Commissioner plans'!$C$75,$E102='Commissioner plans'!$C$84,$E102='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W102=0,Q102,Q102/SUMIF($C$6:$C$455,$C102,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B102,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":347.21605937921731},{"$f":"IFERROR(IF($W102=0,R102,R102/SUMIF($C$6:$C$455,$C102,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B102,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":356.13211875843461},{"$f":"IFERROR(IF($W102=0,S102,S102/SUMIF($C$6:$C$455,$C102,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B102,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":370.09703103913637},{"$f":"IFERROR(IF($W102=0,T102,T102/SUMIF($C$6:$C$455,$C102,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B102,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":384.19622132253716},{"$f":"IFERROR(IF($W102=0,U102,U102/SUMIF($C$6:$C$455,$C102,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B102,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":398.42968960863698},null,{"$f":"IF(OR($E102='Impact of trust strategy'!$C$12,$E102='Impact of trust strategy'!$C$21,$E102='Impact of trust strategy'!$C$30,$E102='Impact of trust strategy'!$C$39,$E102='Impact of trust strategy'!$C$48,,$E102='Impact of trust strategy'!$C$57,,$E102='Impact of trust strategy'!$C$66,,$E102='Impact of trust strategy'!$C$75,$E102='Impact of trust strategy'!$C$84,$E102='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD102=0,X102,X102/SUMIF($C$6:$C$455,$C102,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B102,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":348.95213967611335},{"$f":"IFERROR(IF($AD102=0,Y102,Y102/SUMIF($C$6:$C$455,$C102,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B102,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":357.91277935222678},{"$f":"IFERROR(IF($AD102=0,Z102,Z102/SUMIF($C$6:$C$455,$C102,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B102,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":371.94751619433202},{"$f":"IFERROR(IF($AD102=0,AA102,AA102/SUMIF($C$6:$C$455,$C102,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B102,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":386.11720242914981},{"$f":"IFERROR(IF($AD102=0,AB102,AB102/SUMIF($C$6:$C$455,$C102,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B102,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":400.42183805668014},null,"CAG","CA","Test 3","Outpatient","65-74",340,348.95213967611335,357.91277935222678,371.94751619433202,386.11720242914981,400.42183805668014]
["CAH","CA",11,"Test 3Outpatient",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Outpatient","75-84",{"$f":"'Historical volumes'!$K20","v":360},null,{"$f":"H103*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G103,'Demographic Change'!$B$16:$B$24,0))))","v":363.20316361838854},{"$f":"J103*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G103,'Demographic Change'!$B$16:$B$24,0))))","v":366.40632723677709},{"$f":"K103*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G103,'Demographic Change'!$B$16:$B$24,0))))","v":371.41868512110727},{"$f":"L103*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G103,'Demographic Change'!$B$16:$B$24,0))))","v":376.49036085022249},{"$f":"M103*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G103,'Demographic Change'!$B$16:$B$24,0))))","v":381.62135442412261},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E103,E103='Non-Demographic Change'!$C$20,E103='Non-Demographic Change'!$C$29,E103='Non-Demographic Change'!$C$38,E103='Non-Demographic Change'!$C$47,E103='Non-Demographic Change'!$C$56,E103='Non-Demographic Change'!$C$65,E103='Non-Demographic Change'!$C$74,E103='Non-Demographic Change'!$C$83,E103='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P103=0,J103,(J103/SUMIF($C$6:$C$455,$C103,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B103,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.20316361838854},{"$f":"IFERROR(IF($P103=0,K103,(K103/SUMIF($C$6:$C$455,$C103,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B103,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.40632723677709},{"$f":"IFERROR(IF($P103=0,L103,(L103/SUMIF($C$6:$C$455,$C103,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B103,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":371.41868512110727},{"$f":"IFERROR(IF($P103=0,M103,(M103/SUMIF($C$6:$C$455,$C103,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B103,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.49036085022249},{"$f":"IFERROR(IF($P103=0,N103,(N103/SUMIF($C$6:$C$455,$C103,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B103,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":381.62135442412261},null,{"$f":"IF(OR($E103='Commissioner plans'!$C$12,$E103='Commissioner plans'!$C$21,$E103='Commissioner plans'!$C$30,$E103='Commissioner plans'!$C$39,$E103='Commissioner plans'!$C$48,,$E103='Commissioner plans'!$C$57,,$E103='Commissioner plans'!$C$66,,$E103='Commissioner plans'!$C$75,$E103='Commissioner plans'!$C$84,$E103='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W103=0,Q103,Q103/SUMIF($C$6:$C$455,$C103,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B103,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":361.38714780029659},{"$f":"IFERROR(IF($W103=0,R103,R103/SUMIF($C$6:$C$455,$C103,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B103,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":364.57429560059319},{"$f":"IFERROR(IF($W103=0,S103,S103/SUMIF($C$6:$C$455,$C103,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B103,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":369.56159169550176},{"$f":"IFERROR(IF($W103=0,T103,T103/SUMIF($C$6:$C$455,$C103,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B103,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":374.60790904597138},{"$f":"IFERROR(IF($W103=0,U103,U103/SUMIF($C$6:$C$455,$C103,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B103,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":379.713247652002},null,{"$f":"IF(OR($E103='Impact of trust strategy'!$C$12,$E103='Impact of trust strategy'!$C$21,$E103='Impact of trust strategy'!$C$30,$E103='Impact of trust strategy'!$C$39,$E103='Impact of trust strategy'!$C$48,,$E103='Impact of trust strategy'!$C$57,,$E103='Impact of trust strategy'!$C$66,,$E103='Impact of trust strategy'!$C$75,$E103='Impact of trust strategy'!$C$84,$E103='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD103=0,X103,X103/SUMIF($C$6:$C$455,$C103,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B103,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":363.19408353929805},{"$f":"IFERROR(IF($AD103=0,Y103,Y103/SUMIF($C$6:$C$455,$C103,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B103,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":366.39716707859611},{"$f":"IFERROR(IF($AD103=0,Z103,Z103/SUMIF($C$6:$C$455,$C103,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B103,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":371.40939965397922},{"$f":"IFERROR(IF($AD103=0,AA103,AA103/SUMIF($C$6:$C$455,$C103,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B103,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":376.48094859120118},{"$f":"IFERROR(IF($AD103=0,AB103,AB103/SUMIF($C$6:$C$455,$C103,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B103,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":381.61181389026194},null,"CAH","CA","Test 3","Outpatient","75-84",360,363.19408353929805,366.39716707859611,371.40939965397922,376.48094859120118,381.61181389026194]
["CAI","CA",11,"Test 3Outpatient",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Outpatient","85+",{"$f":"'Historical volumes'!$L20","v":380},null,{"$f":"H104*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G104,'Demographic Change'!$B$16:$B$24,0))))","v":364.35694840980011},{"$f":"J104*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G104,'Demographic Change'!$B$16:$B$24,0))))","v":348.71389681960022},{"$f":"K104*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G104,'Demographic Change'!$B$16:$B$24,0))))","v":324.24009029944887},{"$f":"L104*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G104,'Demographic Change'!$B$16:$B$24,0))))","v":299.53920722395588},{"$f":"M104*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G104,'Demographic Change'!$B$16:$B$24,0))))","v":274.58601686474998},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E104,E104='Non-Demographic Change'!$C$20,E104='Non-Demographic Change'!$C$29,E104='Non-Demographic Change'!$C$38,E104='Non-Demographic Change'!$C$47,E104='Non-Demographic Change'!$C$56,E104='Non-Demographic Change'!$C$65,E104='Non-Demographic Change'!$C$74,E104='Non-Demographic Change'!$C$83,E104='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P104=0,J104,(J104/SUMIF($C$6:$C$455,$C104,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B104,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.35694840980011},{"$f":"IFERROR(IF($P104=0,K104,(K104/SUMIF($C$6:$C$455,$C104,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B104,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":348.71389681960022},{"$f":"IFERROR(IF($P104=0,L104,(L104/SUMIF($C$6:$C$455,$C104,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B104,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":324.24009029944887},{"$f":"IFERROR(IF($P104=0,M104,(M104/SUMIF($C$6:$C$455,$C104,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B104,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":299.53920722395588},{"$f":"IFERROR(IF($P104=0,N104,(N104/SUMIF($C$6:$C$455,$C104,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B104,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":274.58601686474998},null,{"$f":"IF(OR($E104='Commissioner plans'!$C$12,$E104='Commissioner plans'!$C$21,$E104='Commissioner plans'!$C$30,$E104='Commissioner plans'!$C$39,$E104='Commissioner plans'!$C$48,,$E104='Commissioner plans'!$C$57,,$E104='Commissioner plans'!$C$66,,$E104='Commissioner plans'!$C$75,$E104='Commissioner plans'!$C$84,$E104='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W104=0,Q104,Q104/SUMIF($C$6:$C$455,$C104,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B104,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":362.53516366775114},{"$f":"IFERROR(IF($W104=0,R104,R104/SUMIF($C$6:$C$455,$C104,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B104,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":346.97032733550225},{"$f":"IFERROR(IF($W104=0,S104,S104/SUMIF($C$6:$C$455,$C104,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B104,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":322.61888984795161},{"$f":"IFERROR(IF($W104=0,T104,T104/SUMIF($C$6:$C$455,$C104,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B104,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":298.04151118783608},{"$f":"IFERROR(IF($W104=0,U104,U104/SUMIF($C$6:$C$455,$C104,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B104,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":273.21308678042624},null,{"$f":"IF(OR($E104='Impact of trust strategy'!$C$12,$E104='Impact of trust strategy'!$C$21,$E104='Impact of trust strategy'!$C$30,$E104='Impact of trust strategy'!$C$39,$E104='Impact of trust strategy'!$C$48,,$E104='Impact of trust strategy'!$C$57,,$E104='Impact of trust strategy'!$C$66,,$E104='Impact of trust strategy'!$C$75,$E104='Impact of trust strategy'!$C$84,$E104='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD104=0,X104,X104/SUMIF($C$6:$C$455,$C104,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B104,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":364.34783948608987},{"$f":"IFERROR(IF($AD104=0,Y104,Y104/SUMIF($C$6:$C$455,$C104,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B104,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":348.70517897217974},{"$f":"IFERROR(IF($AD104=0,Z104,Z104/SUMIF($C$6:$C$455,$C104,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B104,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":324.23198429719133},{"$f":"IFERROR(IF($AD104=0,AA104,AA104/SUMIF($C$6:$C$455,$C104,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B104,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":299.53171874377523},{"$f":"IFERROR(IF($AD104=0,AB104,AB104/SUMIF($C$6:$C$455,$C104,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B104,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":274.57915221432836},null,"CAI","CA","Test 3","Outpatient","85+",380,364.34783948608987,348.70517897217974,324.23198429719133,299.53171874377523,274.57915221432836]
["CBA","CB",12,"Test 3Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Elective","0-18",{"$f":"'Historical volumes'!$D21","v":250},null,{"$f":"H105*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G105,'Demographic Change'!$B$16:$B$24,0))))","v":252.80458632351727},{"$f":"J105*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G105,'Demographic Change'!$B$16:$B$24,0))))","v":255.60917264703457},{"$f":"K105*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G105,'Demographic Change'!$B$16:$B$24,0))))","v":260.00164975666092},{"$f":"L105*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G105,'Demographic Change'!$B$16:$B$24,0))))","v":264.43537078280957},{"$f":"M105*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G105,'Demographic Change'!$B$16:$B$24,0))))","v":268.91033572548054},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E105,E105='Non-Demographic Change'!$C$20,E105='Non-Demographic Change'!$C$29,E105='Non-Demographic Change'!$C$38,E105='Non-Demographic Change'!$C$47,E105='Non-Demographic Change'!$C$56,E105='Non-Demographic Change'!$C$65,E105='Non-Demographic Change'!$C$74,E105='Non-Demographic Change'!$C$83,E105='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P105=0,J105,(J105/SUMIF($C$6:$C$455,$C105,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B105,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":252.80458632351727},{"$f":"IFERROR(IF($P105=0,K105,(K105/SUMIF($C$6:$C$455,$C105,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B105,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":255.60917264703457},{"$f":"IFERROR(IF($P105=0,L105,(L105/SUMIF($C$6:$C$455,$C105,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B105,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":260.00164975666092},{"$f":"IFERROR(IF($P105=0,M105,(M105/SUMIF($C$6:$C$455,$C105,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B105,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":264.43537078280957},{"$f":"IFERROR(IF($P105=0,N105,(N105/SUMIF($C$6:$C$455,$C105,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B105,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":268.91033572548054},null,{"$f":"IF(OR($E105='Commissioner plans'!$C$12,$E105='Commissioner plans'!$C$21,$E105='Commissioner plans'!$C$30,$E105='Commissioner plans'!$C$39,$E105='Commissioner plans'!$C$48,,$E105='Commissioner plans'!$C$57,,$E105='Commissioner plans'!$C$66,,$E105='Commissioner plans'!$C$75,$E105='Commissioner plans'!$C$84,$E105='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W105=0,Q105,Q105/SUMIF($C$6:$C$455,$C105,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B105,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":251.5405633918997},{"$f":"IFERROR(IF($W105=0,R105,R105/SUMIF($C$6:$C$455,$C105,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B105,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":254.33112678379939},{"$f":"IFERROR(IF($W105=0,S105,S105/SUMIF($C$6:$C$455,$C105,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B105,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":258.70164150787764},{"$f":"IFERROR(IF($W105=0,T105,T105/SUMIF($C$6:$C$455,$C105,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B105,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":263.1131939288955},{"$f":"IFERROR(IF($W105=0,U105,U105/SUMIF($C$6:$C$455,$C105,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B105,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":267.56578404685314},null,{"$f":"IF(OR($E105='Impact of trust strategy'!$C$12,$E105='Impact of trust strategy'!$C$21,$E105='Impact of trust strategy'!$C$30,$E105='Impact of trust strategy'!$C$39,$E105='Impact of trust strategy'!$C$48,,$E105='Impact of trust strategy'!$C$57,,$E105='Impact of trust strategy'!$C$66,,$E105='Impact of trust strategy'!$C$75,$E105='Impact of trust strategy'!$C$84,$E105='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD105=0,X105,X105/SUMIF($C$6:$C$455,$C105,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B105,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":252.79826620885916},{"$f":"IFERROR(IF($AD105=0,Y105,Y105/SUMIF($C$6:$C$455,$C105,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B105,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":255.60278241771837},{"$f":"IFERROR(IF($AD105=0,Z105,Z105/SUMIF($C$6:$C$455,$C105,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B105,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":259.99514971541697},{"$f":"IFERROR(IF($AD105=0,AA105,AA105/SUMIF($C$6:$C$455,$C105,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B105,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":264.42875989853997},{"$f":"IFERROR(IF($AD105=0,AB105,AB105/SUMIF($C$6:$C$455,$C105,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B105,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":268.90361296708738},null,"CBA","CB","Test 3","Elective","0-18",250,252.79826620885916,255.60278241771837,259.99514971541697,264.42875989853997,268.90361296708738]
["CBB","CB",12,"Test 3Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Elective","19-24",{"$f":"'Historical volumes'!$E21","v":270},null,{"$f":"H106*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G106,'Demographic Change'!$B$16:$B$24,0))))","v":274.12761714855435},{"$f":"J106*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G106,'Demographic Change'!$B$16:$B$24,0))))","v":278.2552342971087},{"$f":"K106*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G106,'Demographic Change'!$B$16:$B$24,0))))","v":284.71585244267197},{"$f":"L106*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G106,'Demographic Change'!$B$16:$B$24,0))))","v":291.24376869391824},{"$f":"M106*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G106,'Demographic Change'!$B$16:$B$24,0))))","v":297.83898305084745},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E106,E106='Non-Demographic Change'!$C$20,E106='Non-Demographic Change'!$C$29,E106='Non-Demographic Change'!$C$38,E106='Non-Demographic Change'!$C$47,E106='Non-Demographic Change'!$C$56,E106='Non-Demographic Change'!$C$65,E106='Non-Demographic Change'!$C$74,E106='Non-Demographic Change'!$C$83,E106='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P106=0,J106,(J106/SUMIF($C$6:$C$455,$C106,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B106,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":274.12761714855435},{"$f":"IFERROR(IF($P106=0,K106,(K106/SUMIF($C$6:$C$455,$C106,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B106,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":278.2552342971087},{"$f":"IFERROR(IF($P106=0,L106,(L106/SUMIF($C$6:$C$455,$C106,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B106,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":284.71585244267197},{"$f":"IFERROR(IF($P106=0,M106,(M106/SUMIF($C$6:$C$455,$C106,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B106,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":291.24376869391824},{"$f":"IFERROR(IF($P106=0,N106,(N106/SUMIF($C$6:$C$455,$C106,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B106,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":297.83898305084745},null,{"$f":"IF(OR($E106='Commissioner plans'!$C$12,$E106='Commissioner plans'!$C$21,$E106='Commissioner plans'!$C$30,$E106='Commissioner plans'!$C$39,$E106='Commissioner plans'!$C$48,,$E106='Commissioner plans'!$C$57,,$E106='Commissioner plans'!$C$66,,$E106='Commissioner plans'!$C$75,$E106='Commissioner plans'!$C$84,$E106='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W106=0,Q106,Q106/SUMIF($C$6:$C$455,$C106,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B106,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":272.75697906281158},{"$f":"IFERROR(IF($W106=0,R106,R106/SUMIF($C$6:$C$455,$C106,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B106,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":276.86395812562313},{"$f":"IFERROR(IF($W106=0,S106,S106/SUMIF($C$6:$C$455,$C106,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B106,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":283.29227318045861},{"$f":"IFERROR(IF($W106=0,T106,T106/SUMIF($C$6:$C$455,$C106,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B106,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":289.78754985044867},{"$f":"IFERROR(IF($W106=0,U106,U106/SUMIF($C$6:$C$455,$C106,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B106,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":296.3497881355932},null,{"$f":"IF(OR($E106='Impact of trust strategy'!$C$12,$E106='Impact of trust strategy'!$C$21,$E106='Impact of trust strategy'!$C$30,$E106='Impact of trust strategy'!$C$39,$E106='Impact of trust strategy'!$C$48,,$E106='Impact of trust strategy'!$C$57,,$E106='Impact of trust strategy'!$C$66,,$E106='Impact of trust strategy'!$C$75,$E106='Impact of trust strategy'!$C$84,$E106='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD106=0,X106,X106/SUMIF($C$6:$C$455,$C106,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B106,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":274.12076395812562},{"$f":"IFERROR(IF($AD106=0,Y106,Y106/SUMIF($C$6:$C$455,$C106,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B106,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":278.2482779162512},{"$f":"IFERROR(IF($AD106=0,Z106,Z106/SUMIF($C$6:$C$455,$C106,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B106,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":284.70873454636086},{"$f":"IFERROR(IF($AD106=0,AA106,AA106/SUMIF($C$6:$C$455,$C106,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B106,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":291.23648759970087},{"$f":"IFERROR(IF($AD106=0,AB106,AB106/SUMIF($C$6:$C$455,$C106,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B106,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":297.83153707627116},null,"CBB","CB","Test 3","Elective","19-24",270,274.12076395812562,278.2482779162512,284.70873454636086,291.23648759970087,297.83153707627116]
["CBC","CB",12,"Test 3Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Elective","25-34",{"$f":"'Historical volumes'!$F21","v":290},null,{"$f":"H107*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G107,'Demographic Change'!$B$16:$B$24,0))))","v":292.7958776595745},{"$f":"J107*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G107,'Demographic Change'!$B$16:$B$24,0))))","v":295.59175531914894},{"$f":"K107*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G107,'Demographic Change'!$B$16:$B$24,0))))","v":299.97839095744683},{"$f":"L107*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G107,'Demographic Change'!$B$16:$B$24,0))))","v":304.41323138297872},{"$f":"M107*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G107,'Demographic Change'!$B$16:$B$24,0))))","v":308.89627659574467},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E107,E107='Non-Demographic Change'!$C$20,E107='Non-Demographic Change'!$C$29,E107='Non-Demographic Change'!$C$38,E107='Non-Demographic Change'!$C$47,E107='Non-Demographic Change'!$C$56,E107='Non-Demographic Change'!$C$65,E107='Non-Demographic Change'!$C$74,E107='Non-Demographic Change'!$C$83,E107='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P107=0,J107,(J107/SUMIF($C$6:$C$455,$C107,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B107,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":292.7958776595745},{"$f":"IFERROR(IF($P107=0,K107,(K107/SUMIF($C$6:$C$455,$C107,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B107,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":295.59175531914894},{"$f":"IFERROR(IF($P107=0,L107,(L107/SUMIF($C$6:$C$455,$C107,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B107,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":299.97839095744683},{"$f":"IFERROR(IF($P107=0,M107,(M107/SUMIF($C$6:$C$455,$C107,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B107,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":304.41323138297872},{"$f":"IFERROR(IF($P107=0,N107,(N107/SUMIF($C$6:$C$455,$C107,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B107,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":308.89627659574467},null,{"$f":"IF(OR($E107='Commissioner plans'!$C$12,$E107='Commissioner plans'!$C$21,$E107='Commissioner plans'!$C$30,$E107='Commissioner plans'!$C$39,$E107='Commissioner plans'!$C$48,,$E107='Commissioner plans'!$C$57,,$E107='Commissioner plans'!$C$66,,$E107='Commissioner plans'!$C$75,$E107='Commissioner plans'!$C$84,$E107='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W107=0,Q107,Q107/SUMIF($C$6:$C$455,$C107,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B107,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":291.3318982712766},{"$f":"IFERROR(IF($W107=0,R107,R107/SUMIF($C$6:$C$455,$C107,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B107,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":294.11379654255319},{"$f":"IFERROR(IF($W107=0,S107,S107/SUMIF($C$6:$C$455,$C107,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B107,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":298.47849900265959},{"$f":"IFERROR(IF($W107=0,T107,T107/SUMIF($C$6:$C$455,$C107,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B107,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":302.89116522606383},{"$f":"IFERROR(IF($W107=0,U107,U107/SUMIF($C$6:$C$455,$C107,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B107,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":307.35179521276592},null,{"$f":"IF(OR($E107='Impact of trust strategy'!$C$12,$E107='Impact of trust strategy'!$C$21,$E107='Impact of trust strategy'!$C$30,$E107='Impact of trust strategy'!$C$39,$E107='Impact of trust strategy'!$C$48,,$E107='Impact of trust strategy'!$C$57,,$E107='Impact of trust strategy'!$C$66,,$E107='Impact of trust strategy'!$C$75,$E107='Impact of trust strategy'!$C$84,$E107='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD107=0,X107,X107/SUMIF($C$6:$C$455,$C107,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B107,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":292.78855776263293},{"$f":"IFERROR(IF($AD107=0,Y107,Y107/SUMIF($C$6:$C$455,$C107,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B107,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":295.58436552526592},{"$f":"IFERROR(IF($AD107=0,Z107,Z107/SUMIF($C$6:$C$455,$C107,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B107,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":299.97089149767288},{"$f":"IFERROR(IF($AD107=0,AA107,AA107/SUMIF($C$6:$C$455,$C107,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B107,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":304.40562105219414},{"$f":"IFERROR(IF($AD107=0,AB107,AB107/SUMIF($C$6:$C$455,$C107,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B107,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":308.88855418882974},null,"CBC","CB","Test 3","Elective","25-34",290,292.78855776263293,295.58436552526592,299.97089149767288,304.40562105219414,308.88855418882974]
["CBD","CB",12,"Test 3Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Elective","35-44",{"$f":"'Historical volumes'!$G21","v":310},null,{"$f":"H108*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G108,'Demographic Change'!$B$16:$B$24,0))))","v":299.93821186629941},{"$f":"J108*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G108,'Demographic Change'!$B$16:$B$24,0))))","v":289.87642373259882},{"$f":"K108*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G108,'Demographic Change'!$B$16:$B$24,0))))","v":274.13757165190202},{"$f":"L108*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G108,'Demographic Change'!$B$16:$B$24,0))))","v":258.23717710116875},{"$f":"M108*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G108,'Demographic Change'!$B$16:$B$24,0))))","v":242.17524008039899},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E108,E108='Non-Demographic Change'!$C$20,E108='Non-Demographic Change'!$C$29,E108='Non-Demographic Change'!$C$38,E108='Non-Demographic Change'!$C$47,E108='Non-Demographic Change'!$C$56,E108='Non-Demographic Change'!$C$65,E108='Non-Demographic Change'!$C$74,E108='Non-Demographic Change'!$C$83,E108='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P108=0,J108,(J108/SUMIF($C$6:$C$455,$C108,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B108,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":299.93821186629941},{"$f":"IFERROR(IF($P108=0,K108,(K108/SUMIF($C$6:$C$455,$C108,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B108,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":289.87642373259882},{"$f":"IFERROR(IF($P108=0,L108,(L108/SUMIF($C$6:$C$455,$C108,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B108,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":274.13757165190202},{"$f":"IFERROR(IF($P108=0,M108,(M108/SUMIF($C$6:$C$455,$C108,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B108,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":258.23717710116875},{"$f":"IFERROR(IF($P108=0,N108,(N108/SUMIF($C$6:$C$455,$C108,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B108,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":242.17524008039899},null,{"$f":"IF(OR($E108='Commissioner plans'!$C$12,$E108='Commissioner plans'!$C$21,$E108='Commissioner plans'!$C$30,$E108='Commissioner plans'!$C$39,$E108='Commissioner plans'!$C$48,,$E108='Commissioner plans'!$C$57,,$E108='Commissioner plans'!$C$66,,$E108='Commissioner plans'!$C$75,$E108='Commissioner plans'!$C$84,$E108='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W108=0,Q108,Q108/SUMIF($C$6:$C$455,$C108,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B108,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":298.43852080696792},{"$f":"IFERROR(IF($W108=0,R108,R108/SUMIF($C$6:$C$455,$C108,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B108,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":288.42704161393584},{"$f":"IFERROR(IF($W108=0,S108,S108/SUMIF($C$6:$C$455,$C108,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B108,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":272.76688379364253},{"$f":"IFERROR(IF($W108=0,T108,T108/SUMIF($C$6:$C$455,$C108,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B108,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":256.9459912156629},{"$f":"IFERROR(IF($W108=0,U108,U108/SUMIF($C$6:$C$455,$C108,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B108,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":240.96436387999699},null,{"$f":"IF(OR($E108='Impact of trust strategy'!$C$12,$E108='Impact of trust strategy'!$C$21,$E108='Impact of trust strategy'!$C$30,$E108='Impact of trust strategy'!$C$39,$E108='Impact of trust strategy'!$C$48,,$E108='Impact of trust strategy'!$C$57,,$E108='Impact of trust strategy'!$C$66,,$E108='Impact of trust strategy'!$C$75,$E108='Impact of trust strategy'!$C$84,$E108='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD108=0,X108,X108/SUMIF($C$6:$C$455,$C108,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B108,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":299.93071341100273},{"$f":"IFERROR(IF($AD108=0,Y108,Y108/SUMIF($C$6:$C$455,$C108,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B108,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":289.8691768220055},{"$f":"IFERROR(IF($AD108=0,Z108,Z108/SUMIF($C$6:$C$455,$C108,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B108,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":274.1307182126107},{"$f":"IFERROR(IF($AD108=0,AA108,AA108/SUMIF($C$6:$C$455,$C108,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B108,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":258.23072117174121},{"$f":"IFERROR(IF($AD108=0,AB108,AB108/SUMIF($C$6:$C$455,$C108,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B108,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":242.16918569939696},null,"CBD","CB","Test 3","Elective","35-44",310,299.93071341100273,289.8691768220055,274.1307182126107,258.23072117174121,242.16918569939696]
["CBE","CB",12,"Test 3Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Elective","45-54",{"$f":"'Historical volumes'!$H21","v":330},null,{"$f":"H109*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G109,'Demographic Change'!$B$16:$B$24,0))))","v":327.44071588366887},{"$f":"J109*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G109,'Demographic Change'!$B$16:$B$24,0))))","v":324.8814317673378},{"$f":"K109*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G109,'Demographic Change'!$B$16:$B$24,0))))","v":320.87024608501116},{"$f":"L109*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G109,'Demographic Change'!$B$16:$B$24,0))))","v":316.80984340044739},{"$f":"M109*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G109,'Demographic Change'!$B$16:$B$24,0))))","v":312.70022371364649},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E109,E109='Non-Demographic Change'!$C$20,E109='Non-Demographic Change'!$C$29,E109='Non-Demographic Change'!$C$38,E109='Non-Demographic Change'!$C$47,E109='Non-Demographic Change'!$C$56,E109='Non-Demographic Change'!$C$65,E109='Non-Demographic Change'!$C$74,E109='Non-Demographic Change'!$C$83,E109='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P109=0,J109,(J109/SUMIF($C$6:$C$455,$C109,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B109,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.44071588366887},{"$f":"IFERROR(IF($P109=0,K109,(K109/SUMIF($C$6:$C$455,$C109,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B109,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":324.8814317673378},{"$f":"IFERROR(IF($P109=0,L109,(L109/SUMIF($C$6:$C$455,$C109,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B109,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.87024608501116},{"$f":"IFERROR(IF($P109=0,M109,(M109/SUMIF($C$6:$C$455,$C109,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B109,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":316.80984340044739},{"$f":"IFERROR(IF($P109=0,N109,(N109/SUMIF($C$6:$C$455,$C109,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B109,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":312.70022371364649},null,{"$f":"IF(OR($E109='Commissioner plans'!$C$12,$E109='Commissioner plans'!$C$21,$E109='Commissioner plans'!$C$30,$E109='Commissioner plans'!$C$39,$E109='Commissioner plans'!$C$48,,$E109='Commissioner plans'!$C$57,,$E109='Commissioner plans'!$C$66,,$E109='Commissioner plans'!$C$75,$E109='Commissioner plans'!$C$84,$E109='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W109=0,Q109,Q109/SUMIF($C$6:$C$455,$C109,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B109,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":325.80351230425055},{"$f":"IFERROR(IF($W109=0,R109,R109/SUMIF($C$6:$C$455,$C109,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B109,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":323.25702460850113},{"$f":"IFERROR(IF($W109=0,S109,S109/SUMIF($C$6:$C$455,$C109,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B109,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":319.26589485458612},{"$f":"IFERROR(IF($W109=0,T109,T109/SUMIF($C$6:$C$455,$C109,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B109,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":315.22579418344515},{"$f":"IFERROR(IF($W109=0,U109,U109/SUMIF($C$6:$C$455,$C109,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B109,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":311.13672259507825},null,{"$f":"IF(OR($E109='Impact of trust strategy'!$C$12,$E109='Impact of trust strategy'!$C$21,$E109='Impact of trust strategy'!$C$30,$E109='Impact of trust strategy'!$C$39,$E109='Impact of trust strategy'!$C$48,,$E109='Impact of trust strategy'!$C$57,,$E109='Impact of trust strategy'!$C$66,,$E109='Impact of trust strategy'!$C$75,$E109='Impact of trust strategy'!$C$84,$E109='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD109=0,X109,X109/SUMIF($C$6:$C$455,$C109,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B109,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":327.43252986577176},{"$f":"IFERROR(IF($AD109=0,Y109,Y109/SUMIF($C$6:$C$455,$C109,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B109,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":324.8733097315436},{"$f":"IFERROR(IF($AD109=0,Z109,Z109/SUMIF($C$6:$C$455,$C109,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B109,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":320.86222432885904},{"$f":"IFERROR(IF($AD109=0,AA109,AA109/SUMIF($C$6:$C$455,$C109,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B109,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":316.80192315436233},{"$f":"IFERROR(IF($AD109=0,AB109,AB109/SUMIF($C$6:$C$455,$C109,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B109,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":312.69240620805363},null,"CBE","CB","Test 3","Elective","45-54",330,327.43252986577176,324.8733097315436,320.86222432885904,316.80192315436233,312.69240620805363]
["CBF","CB",12,"Test 3Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Elective","55-64",{"$f":"'Historical volumes'!$I21","v":350},null,{"$f":"H110*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G110,'Demographic Change'!$B$16:$B$24,0))))","v":357.26194886995182},{"$f":"J110*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G110,'Demographic Change'!$B$16:$B$24,0))))","v":364.52389773990365},{"$f":"K110*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G110,'Demographic Change'!$B$16:$B$24,0))))","v":375.88366061504257},{"$f":"L110*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G110,'Demographic Change'!$B$16:$B$24,0))))","v":387.34716561689515},{"$f":"M110*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G110,'Demographic Change'!$B$16:$B$24,0))))","v":398.91441274546133},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E110,E110='Non-Demographic Change'!$C$20,E110='Non-Demographic Change'!$C$29,E110='Non-Demographic Change'!$C$38,E110='Non-Demographic Change'!$C$47,E110='Non-Demographic Change'!$C$56,E110='Non-Demographic Change'!$C$65,E110='Non-Demographic Change'!$C$74,E110='Non-Demographic Change'!$C$83,E110='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P110=0,J110,(J110/SUMIF($C$6:$C$455,$C110,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B110,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.26194886995182},{"$f":"IFERROR(IF($P110=0,K110,(K110/SUMIF($C$6:$C$455,$C110,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B110,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.52389773990365},{"$f":"IFERROR(IF($P110=0,L110,(L110/SUMIF($C$6:$C$455,$C110,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B110,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.88366061504257},{"$f":"IFERROR(IF($P110=0,M110,(M110/SUMIF($C$6:$C$455,$C110,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B110,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":387.34716561689515},{"$f":"IFERROR(IF($P110=0,N110,(N110/SUMIF($C$6:$C$455,$C110,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B110,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.91441274546133},null,{"$f":"IF(OR($E110='Commissioner plans'!$C$12,$E110='Commissioner plans'!$C$21,$E110='Commissioner plans'!$C$30,$E110='Commissioner plans'!$C$39,$E110='Commissioner plans'!$C$48,,$E110='Commissioner plans'!$C$57,,$E110='Commissioner plans'!$C$66,,$E110='Commissioner plans'!$C$75,$E110='Commissioner plans'!$C$84,$E110='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W110=0,Q110,Q110/SUMIF($C$6:$C$455,$C110,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B110,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":355.47563912560207},{"$f":"IFERROR(IF($W110=0,R110,R110/SUMIF($C$6:$C$455,$C110,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B110,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":362.70127825120414},{"$f":"IFERROR(IF($W110=0,S110,S110/SUMIF($C$6:$C$455,$C110,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B110,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":374.00424231196735},{"$f":"IFERROR(IF($W110=0,T110,T110/SUMIF($C$6:$C$455,$C110,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B110,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":385.41042978881069},{"$f":"IFERROR(IF($W110=0,U110,U110/SUMIF($C$6:$C$455,$C110,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B110,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":396.919840681734},null,{"$f":"IF(OR($E110='Impact of trust strategy'!$C$12,$E110='Impact of trust strategy'!$C$21,$E110='Impact of trust strategy'!$C$30,$E110='Impact of trust strategy'!$C$39,$E110='Impact of trust strategy'!$C$48,,$E110='Impact of trust strategy'!$C$57,,$E110='Impact of trust strategy'!$C$66,,$E110='Impact of trust strategy'!$C$75,$E110='Impact of trust strategy'!$C$84,$E110='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD110=0,X110,X110/SUMIF($C$6:$C$455,$C110,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B110,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":357.25301732123006},{"$f":"IFERROR(IF($AD110=0,Y110,Y110/SUMIF($C$6:$C$455,$C110,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B110,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":364.51478464246014},{"$f":"IFERROR(IF($AD110=0,Z110,Z110/SUMIF($C$6:$C$455,$C110,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B110,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":375.87426352352713},{"$f":"IFERROR(IF($AD110=0,AA110,AA110/SUMIF($C$6:$C$455,$C110,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B110,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":387.33748193775472},{"$f":"IFERROR(IF($AD110=0,AB110,AB110/SUMIF($C$6:$C$455,$C110,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B110,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":398.90443988514261},null,"CBF","CB","Test 3","Elective","55-64",350,357.25301732123006,364.51478464246014,375.87426352352713,387.33748193775472,398.90443988514261]
["CBG","CB",12,"Test 3Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Elective","65-74",{"$f":"'Historical volumes'!$J21","v":370},null,{"$f":"H111*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G111,'Demographic Change'!$B$16:$B$24,0))))","v":379.75152814162107},{"$f":"J111*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G111,'Demographic Change'!$B$16:$B$24,0))))","v":389.50305628324207},{"$f":"K111*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G111,'Demographic Change'!$B$16:$B$24,0))))","v":404.77653409541961},{"$f":"L111*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G111,'Demographic Change'!$B$16:$B$24,0))))","v":420.19687227117572},{"$f":"M111*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G111,'Demographic Change'!$B$16:$B$24,0))))","v":435.76407081051047},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E111,E111='Non-Demographic Change'!$C$20,E111='Non-Demographic Change'!$C$29,E111='Non-Demographic Change'!$C$38,E111='Non-Demographic Change'!$C$47,E111='Non-Demographic Change'!$C$56,E111='Non-Demographic Change'!$C$65,E111='Non-Demographic Change'!$C$74,E111='Non-Demographic Change'!$C$83,E111='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P111=0,J111,(J111/SUMIF($C$6:$C$455,$C111,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B111,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.75152814162107},{"$f":"IFERROR(IF($P111=0,K111,(K111/SUMIF($C$6:$C$455,$C111,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B111,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":389.50305628324207},{"$f":"IFERROR(IF($P111=0,L111,(L111/SUMIF($C$6:$C$455,$C111,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B111,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.77653409541961},{"$f":"IFERROR(IF($P111=0,M111,(M111/SUMIF($C$6:$C$455,$C111,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B111,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":420.19687227117572},{"$f":"IFERROR(IF($P111=0,N111,(N111/SUMIF($C$6:$C$455,$C111,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B111,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.76407081051047},null,{"$f":"IF(OR($E111='Commissioner plans'!$C$12,$E111='Commissioner plans'!$C$21,$E111='Commissioner plans'!$C$30,$E111='Commissioner plans'!$C$39,$E111='Commissioner plans'!$C$48,,$E111='Commissioner plans'!$C$57,,$E111='Commissioner plans'!$C$66,,$E111='Commissioner plans'!$C$75,$E111='Commissioner plans'!$C$84,$E111='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W111=0,Q111,Q111/SUMIF($C$6:$C$455,$C111,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B111,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":377.85277050091298},{"$f":"IFERROR(IF($W111=0,R111,R111/SUMIF($C$6:$C$455,$C111,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B111,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":387.55554100182587},{"$f":"IFERROR(IF($W111=0,S111,S111/SUMIF($C$6:$C$455,$C111,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B111,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":402.75265142494248},{"$f":"IFERROR(IF($W111=0,T111,T111/SUMIF($C$6:$C$455,$C111,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B111,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":418.09588790981985},{"$f":"IFERROR(IF($W111=0,U111,U111/SUMIF($C$6:$C$455,$C111,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B111,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":433.58525045645791},null,{"$f":"IF(OR($E111='Impact of trust strategy'!$C$12,$E111='Impact of trust strategy'!$C$21,$E111='Impact of trust strategy'!$C$30,$E111='Impact of trust strategy'!$C$39,$E111='Impact of trust strategy'!$C$48,,$E111='Impact of trust strategy'!$C$57,,$E111='Impact of trust strategy'!$C$66,,$E111='Impact of trust strategy'!$C$75,$E111='Impact of trust strategy'!$C$84,$E111='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD111=0,X111,X111/SUMIF($C$6:$C$455,$C111,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B111,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":379.74203435341752},{"$f":"IFERROR(IF($AD111=0,Y111,Y111/SUMIF($C$6:$C$455,$C111,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B111,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":389.49331870683494},{"$f":"IFERROR(IF($AD111=0,Z111,Z111/SUMIF($C$6:$C$455,$C111,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B111,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":404.76641468206714},{"$f":"IFERROR(IF($AD111=0,AA111,AA111/SUMIF($C$6:$C$455,$C111,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B111,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":420.18636734936888},{"$f":"IFERROR(IF($AD111=0,AB111,AB111/SUMIF($C$6:$C$455,$C111,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B111,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":435.75317670874017},null,"CBG","CB","Test 3","Elective","65-74",370,379.74203435341752,389.49331870683494,404.76641468206714,420.18636734936888,435.75317670874017]
["CBH","CB",12,"Test 3Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Elective","75-84",{"$f":"'Historical volumes'!$K21","v":390},null,{"$f":"H112*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G112,'Demographic Change'!$B$16:$B$24,0))))","v":393.47009391992094},{"$f":"J112*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G112,'Demographic Change'!$B$16:$B$24,0))))","v":396.94018783984188},{"$f":"K112*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G112,'Demographic Change'!$B$16:$B$24,0))))","v":402.37024221453294},{"$f":"L112*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G112,'Demographic Change'!$B$16:$B$24,0))))","v":407.8645575877411},{"$f":"M112*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G112,'Demographic Change'!$B$16:$B$24,0))))","v":413.42313395946627},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E112,E112='Non-Demographic Change'!$C$20,E112='Non-Demographic Change'!$C$29,E112='Non-Demographic Change'!$C$38,E112='Non-Demographic Change'!$C$47,E112='Non-Demographic Change'!$C$56,E112='Non-Demographic Change'!$C$65,E112='Non-Demographic Change'!$C$74,E112='Non-Demographic Change'!$C$83,E112='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P112=0,J112,(J112/SUMIF($C$6:$C$455,$C112,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B112,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.47009391992094},{"$f":"IFERROR(IF($P112=0,K112,(K112/SUMIF($C$6:$C$455,$C112,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B112,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.94018783984188},{"$f":"IFERROR(IF($P112=0,L112,(L112/SUMIF($C$6:$C$455,$C112,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B112,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.37024221453294},{"$f":"IFERROR(IF($P112=0,M112,(M112/SUMIF($C$6:$C$455,$C112,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B112,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":407.8645575877411},{"$f":"IFERROR(IF($P112=0,N112,(N112/SUMIF($C$6:$C$455,$C112,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B112,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":413.42313395946627},null,{"$f":"IF(OR($E112='Commissioner plans'!$C$12,$E112='Commissioner plans'!$C$21,$E112='Commissioner plans'!$C$30,$E112='Commissioner plans'!$C$39,$E112='Commissioner plans'!$C$48,,$E112='Commissioner plans'!$C$57,,$E112='Commissioner plans'!$C$66,,$E112='Commissioner plans'!$C$75,$E112='Commissioner plans'!$C$84,$E112='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W112=0,Q112,Q112/SUMIF($C$6:$C$455,$C112,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B112,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":391.50274345032136},{"$f":"IFERROR(IF($W112=0,R112,R112/SUMIF($C$6:$C$455,$C112,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B112,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":394.95548690064265},{"$f":"IFERROR(IF($W112=0,S112,S112/SUMIF($C$6:$C$455,$C112,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B112,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":400.35839100346027},{"$f":"IFERROR(IF($W112=0,T112,T112/SUMIF($C$6:$C$455,$C112,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B112,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":405.82523479980239},{"$f":"IFERROR(IF($W112=0,U112,U112/SUMIF($C$6:$C$455,$C112,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B112,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":411.35601828966895},null,{"$f":"IF(OR($E112='Impact of trust strategy'!$C$12,$E112='Impact of trust strategy'!$C$21,$E112='Impact of trust strategy'!$C$30,$E112='Impact of trust strategy'!$C$39,$E112='Impact of trust strategy'!$C$48,,$E112='Impact of trust strategy'!$C$57,,$E112='Impact of trust strategy'!$C$66,,$E112='Impact of trust strategy'!$C$75,$E112='Impact of trust strategy'!$C$84,$E112='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD112=0,X112,X112/SUMIF($C$6:$C$455,$C112,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B112,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":393.46025716757293},{"$f":"IFERROR(IF($AD112=0,Y112,Y112/SUMIF($C$6:$C$455,$C112,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B112,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":396.93026433514581},{"$f":"IFERROR(IF($AD112=0,Z112,Z112/SUMIF($C$6:$C$455,$C112,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B112,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":402.36018295847754},{"$f":"IFERROR(IF($AD112=0,AA112,AA112/SUMIF($C$6:$C$455,$C112,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B112,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":407.85436097380136},{"$f":"IFERROR(IF($AD112=0,AB112,AB112/SUMIF($C$6:$C$455,$C112,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B112,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":413.41279838111723},null,"CBH","CB","Test 3","Elective","75-84",390,393.46025716757293,396.93026433514581,402.36018295847754,407.85436097380136,413.41279838111723]
["CBI","CB",12,"Test 3Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Elective","85+",{"$f":"'Historical volumes'!$L21","v":410},null,{"$f":"H113*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G113,'Demographic Change'!$B$16:$B$24,0))))","v":393.12197065267907},{"$f":"J113*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G113,'Demographic Change'!$B$16:$B$24,0))))","v":376.24394130535813},{"$f":"K113*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G113,'Demographic Change'!$B$16:$B$24,0))))","v":349.83799216519481},{"$f":"L113*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G113,'Demographic Change'!$B$16:$B$24,0))))","v":323.18703937321555},{"$f":"M113*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G113,'Demographic Change'!$B$16:$B$24,0))))","v":296.26386030144073},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E113,E113='Non-Demographic Change'!$C$20,E113='Non-Demographic Change'!$C$29,E113='Non-Demographic Change'!$C$38,E113='Non-Demographic Change'!$C$47,E113='Non-Demographic Change'!$C$56,E113='Non-Demographic Change'!$C$65,E113='Non-Demographic Change'!$C$74,E113='Non-Demographic Change'!$C$83,E113='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P113=0,J113,(J113/SUMIF($C$6:$C$455,$C113,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B113,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.12197065267907},{"$f":"IFERROR(IF($P113=0,K113,(K113/SUMIF($C$6:$C$455,$C113,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B113,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.24394130535813},{"$f":"IFERROR(IF($P113=0,L113,(L113/SUMIF($C$6:$C$455,$C113,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B113,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":349.83799216519481},{"$f":"IFERROR(IF($P113=0,M113,(M113/SUMIF($C$6:$C$455,$C113,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B113,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":323.18703937321555},{"$f":"IFERROR(IF($P113=0,N113,(N113/SUMIF($C$6:$C$455,$C113,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B113,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.26386030144073},null,{"$f":"IF(OR($E113='Commissioner plans'!$C$12,$E113='Commissioner plans'!$C$21,$E113='Commissioner plans'!$C$30,$E113='Commissioner plans'!$C$39,$E113='Commissioner plans'!$C$48,,$E113='Commissioner plans'!$C$57,,$E113='Commissioner plans'!$C$66,,$E113='Commissioner plans'!$C$75,$E113='Commissioner plans'!$C$84,$E113='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W113=0,Q113,Q113/SUMIF($C$6:$C$455,$C113,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B113,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":391.15636079941567},{"$f":"IFERROR(IF($W113=0,R113,R113/SUMIF($C$6:$C$455,$C113,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B113,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":374.36272159883134},{"$f":"IFERROR(IF($W113=0,S113,S113/SUMIF($C$6:$C$455,$C113,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B113,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":348.08880220436885},{"$f":"IFERROR(IF($W113=0,T113,T113/SUMIF($C$6:$C$455,$C113,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B113,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":321.57110417634948},{"$f":"IFERROR(IF($W113=0,U113,U113/SUMIF($C$6:$C$455,$C113,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B113,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":294.78254099993353},null,{"$f":"IF(OR($E113='Impact of trust strategy'!$C$12,$E113='Impact of trust strategy'!$C$21,$E113='Impact of trust strategy'!$C$30,$E113='Impact of trust strategy'!$C$39,$E113='Impact of trust strategy'!$C$48,,$E113='Impact of trust strategy'!$C$57,,$E113='Impact of trust strategy'!$C$66,,$E113='Impact of trust strategy'!$C$75,$E113='Impact of trust strategy'!$C$84,$E113='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD113=0,X113,X113/SUMIF($C$6:$C$455,$C113,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B113,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":393.11214260341268},{"$f":"IFERROR(IF($AD113=0,Y113,Y113/SUMIF($C$6:$C$455,$C113,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B113,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":376.23453520682546},{"$f":"IFERROR(IF($AD113=0,Z113,Z113/SUMIF($C$6:$C$455,$C113,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B113,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":349.82924621539064},{"$f":"IFERROR(IF($AD113=0,AA113,AA113/SUMIF($C$6:$C$455,$C113,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B113,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":323.17895969723116},{"$f":"IFERROR(IF($AD113=0,AB113,AB113/SUMIF($C$6:$C$455,$C113,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B113,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":296.25645370493316},null,"CBI","CB","Test 3","Elective","85+",410,393.11214260341268,376.23453520682546,349.82924621539064,323.17895969723116,296.25645370493316]
["CCA","CC",13,"Test 3Non-Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D22","v":290},null,{"$f":"H114*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G114,'Demographic Change'!$B$16:$B$24,0))))","v":293.25332013528003},{"$f":"J114*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G114,'Demographic Change'!$B$16:$B$24,0))))","v":296.50664027056007},{"$f":"K114*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G114,'Demographic Change'!$B$16:$B$24,0))))","v":301.60191371772663},{"$f":"L114*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G114,'Demographic Change'!$B$16:$B$24,0))))","v":306.74503010805904},{"$f":"M114*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G114,'Demographic Change'!$B$16:$B$24,0))))","v":311.93598944155735},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E114,E114='Non-Demographic Change'!$C$20,E114='Non-Demographic Change'!$C$29,E114='Non-Demographic Change'!$C$38,E114='Non-Demographic Change'!$C$47,E114='Non-Demographic Change'!$C$56,E114='Non-Demographic Change'!$C$65,E114='Non-Demographic Change'!$C$74,E114='Non-Demographic Change'!$C$83,E114='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P114=0,J114,(J114/SUMIF($C$6:$C$455,$C114,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B114,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":293.25332013528003},{"$f":"IFERROR(IF($P114=0,K114,(K114/SUMIF($C$6:$C$455,$C114,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B114,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.50664027056007},{"$f":"IFERROR(IF($P114=0,L114,(L114/SUMIF($C$6:$C$455,$C114,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B114,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":301.60191371772663},{"$f":"IFERROR(IF($P114=0,M114,(M114/SUMIF($C$6:$C$455,$C114,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B114,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":306.74503010805904},{"$f":"IFERROR(IF($P114=0,N114,(N114/SUMIF($C$6:$C$455,$C114,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B114,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":311.93598944155735},null,{"$f":"IF(OR($E114='Commissioner plans'!$C$12,$E114='Commissioner plans'!$C$21,$E114='Commissioner plans'!$C$30,$E114='Commissioner plans'!$C$39,$E114='Commissioner plans'!$C$48,,$E114='Commissioner plans'!$C$57,,$E114='Commissioner plans'!$C$66,,$E114='Commissioner plans'!$C$75,$E114='Commissioner plans'!$C$84,$E114='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W114=0,Q114,Q114/SUMIF($C$6:$C$455,$C114,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B114,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":291.78705353460361},{"$f":"IFERROR(IF($W114=0,R114,R114/SUMIF($C$6:$C$455,$C114,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B114,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":295.02410706920728},{"$f":"IFERROR(IF($W114=0,S114,S114/SUMIF($C$6:$C$455,$C114,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B114,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":300.09390414913798},{"$f":"IFERROR(IF($W114=0,T114,T114/SUMIF($C$6:$C$455,$C114,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B114,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":305.21130495751873},{"$f":"IFERROR(IF($W114=0,U114,U114/SUMIF($C$6:$C$455,$C114,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B114,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":310.37630949434958},null,{"$f":"IF(OR($E114='Impact of trust strategy'!$C$12,$E114='Impact of trust strategy'!$C$21,$E114='Impact of trust strategy'!$C$30,$E114='Impact of trust strategy'!$C$39,$E114='Impact of trust strategy'!$C$48,,$E114='Impact of trust strategy'!$C$57,,$E114='Impact of trust strategy'!$C$66,,$E114='Impact of trust strategy'!$C$75,$E114='Impact of trust strategy'!$C$84,$E114='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD114=0,X114,X114/SUMIF($C$6:$C$455,$C114,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B114,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":293.2459888022766},{"$f":"IFERROR(IF($AD114=0,Y114,Y114/SUMIF($C$6:$C$455,$C114,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B114,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":296.49922760455325},{"$f":"IFERROR(IF($AD114=0,Z114,Z114/SUMIF($C$6:$C$455,$C114,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B114,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":301.59437366988362},{"$f":"IFERROR(IF($AD114=0,AA114,AA114/SUMIF($C$6:$C$455,$C114,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B114,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":306.73736148230631},{"$f":"IFERROR(IF($AD114=0,AB114,AB114/SUMIF($C$6:$C$455,$C114,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B114,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":311.92819104182132},null,"CCA","CC","Test 3","Non-Elective","0-18",290,293.2459888022766,296.49922760455325,301.59437366988362,306.73736148230631,311.92819104182132]
["CCB","CC",13,"Test 3Non-Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E22","v":310},null,{"$f":"H115*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G115,'Demographic Change'!$B$16:$B$24,0))))","v":314.73911598537723},{"$f":"J115*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G115,'Demographic Change'!$B$16:$B$24,0))))","v":319.47823197075445},{"$f":"K115*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G115,'Demographic Change'!$B$16:$B$24,0))))","v":326.89597873047529},{"$f":"L115*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G115,'Demographic Change'!$B$16:$B$24,0))))","v":334.39099368560994},{"$f":"M115*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G115,'Demographic Change'!$B$16:$B$24,0))))","v":341.96327683615829},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E115,E115='Non-Demographic Change'!$C$20,E115='Non-Demographic Change'!$C$29,E115='Non-Demographic Change'!$C$38,E115='Non-Demographic Change'!$C$47,E115='Non-Demographic Change'!$C$56,E115='Non-Demographic Change'!$C$65,E115='Non-Demographic Change'!$C$74,E115='Non-Demographic Change'!$C$83,E115='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P115=0,J115,(J115/SUMIF($C$6:$C$455,$C115,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B115,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":314.73911598537723},{"$f":"IFERROR(IF($P115=0,K115,(K115/SUMIF($C$6:$C$455,$C115,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B115,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":319.47823197075445},{"$f":"IFERROR(IF($P115=0,L115,(L115/SUMIF($C$6:$C$455,$C115,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B115,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":326.89597873047529},{"$f":"IFERROR(IF($P115=0,M115,(M115/SUMIF($C$6:$C$455,$C115,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B115,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":334.39099368560994},{"$f":"IFERROR(IF($P115=0,N115,(N115/SUMIF($C$6:$C$455,$C115,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B115,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.96327683615829},null,{"$f":"IF(OR($E115='Commissioner plans'!$C$12,$E115='Commissioner plans'!$C$21,$E115='Commissioner plans'!$C$30,$E115='Commissioner plans'!$C$39,$E115='Commissioner plans'!$C$48,,$E115='Commissioner plans'!$C$57,,$E115='Commissioner plans'!$C$66,,$E115='Commissioner plans'!$C$75,$E115='Commissioner plans'!$C$84,$E115='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W115=0,Q115,Q115/SUMIF($C$6:$C$455,$C115,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B115,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":313.16542040545033},{"$f":"IFERROR(IF($W115=0,R115,R115/SUMIF($C$6:$C$455,$C115,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B115,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":317.88084081090068},{"$f":"IFERROR(IF($W115=0,S115,S115/SUMIF($C$6:$C$455,$C115,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B115,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":325.26149883682291},{"$f":"IFERROR(IF($W115=0,T115,T115/SUMIF($C$6:$C$455,$C115,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B115,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":332.71903871718189},{"$f":"IFERROR(IF($W115=0,U115,U115/SUMIF($C$6:$C$455,$C115,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B115,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":340.2534604519775},null,{"$f":"IF(OR($E115='Impact of trust strategy'!$C$12,$E115='Impact of trust strategy'!$C$21,$E115='Impact of trust strategy'!$C$30,$E115='Impact of trust strategy'!$C$39,$E115='Impact of trust strategy'!$C$48,,$E115='Impact of trust strategy'!$C$57,,$E115='Impact of trust strategy'!$C$66,,$E115='Impact of trust strategy'!$C$75,$E115='Impact of trust strategy'!$C$84,$E115='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD115=0,X115,X115/SUMIF($C$6:$C$455,$C115,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B115,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":314.73124750747758},{"$f":"IFERROR(IF($AD115=0,Y115,Y115/SUMIF($C$6:$C$455,$C115,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B115,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":319.47024501495514},{"$f":"IFERROR(IF($AD115=0,Z115,Z115/SUMIF($C$6:$C$455,$C115,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B115,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":326.88780633100697},{"$f":"IFERROR(IF($AD115=0,AA115,AA115/SUMIF($C$6:$C$455,$C115,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B115,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":334.38263391076777},{"$f":"IFERROR(IF($AD115=0,AB115,AB115/SUMIF($C$6:$C$455,$C115,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B115,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":341.95472775423735},null,"CCB","CC","Test 3","Non-Elective","19-24",310,314.73124750747758,319.47024501495514,326.88780633100697,334.38263391076777,341.95472775423735]
["CCC","CC",13,"Test 3Non-Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F22","v":330},null,{"$f":"H116*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G116,'Demographic Change'!$B$16:$B$24,0))))","v":333.18151595744683},{"$f":"J116*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G116,'Demographic Change'!$B$16:$B$24,0))))","v":336.36303191489361},{"$f":"K116*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G116,'Demographic Change'!$B$16:$B$24,0))))","v":341.35472074468089},{"$f":"L116*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G116,'Demographic Change'!$B$16:$B$24,0))))","v":346.40126329787239},{"$f":"M116*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G116,'Demographic Change'!$B$16:$B$24,0))))","v":351.50265957446811},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E116,E116='Non-Demographic Change'!$C$20,E116='Non-Demographic Change'!$C$29,E116='Non-Demographic Change'!$C$38,E116='Non-Demographic Change'!$C$47,E116='Non-Demographic Change'!$C$56,E116='Non-Demographic Change'!$C$65,E116='Non-Demographic Change'!$C$74,E116='Non-Demographic Change'!$C$83,E116='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P116=0,J116,(J116/SUMIF($C$6:$C$455,$C116,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B116,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":333.18151595744683},{"$f":"IFERROR(IF($P116=0,K116,(K116/SUMIF($C$6:$C$455,$C116,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B116,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.36303191489361},{"$f":"IFERROR(IF($P116=0,L116,(L116/SUMIF($C$6:$C$455,$C116,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B116,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.35472074468089},{"$f":"IFERROR(IF($P116=0,M116,(M116/SUMIF($C$6:$C$455,$C116,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B116,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.40126329787239},{"$f":"IFERROR(IF($P116=0,N116,(N116/SUMIF($C$6:$C$455,$C116,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B116,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.50265957446811},null,{"$f":"IF(OR($E116='Commissioner plans'!$C$12,$E116='Commissioner plans'!$C$21,$E116='Commissioner plans'!$C$30,$E116='Commissioner plans'!$C$39,$E116='Commissioner plans'!$C$48,,$E116='Commissioner plans'!$C$57,,$E116='Commissioner plans'!$C$66,,$E116='Commissioner plans'!$C$75,$E116='Commissioner plans'!$C$84,$E116='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W116=0,Q116,Q116/SUMIF($C$6:$C$455,$C116,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B116,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":331.51560837765959},{"$f":"IFERROR(IF($W116=0,R116,R116/SUMIF($C$6:$C$455,$C116,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B116,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":334.68121675531916},{"$f":"IFERROR(IF($W116=0,S116,S116/SUMIF($C$6:$C$455,$C116,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B116,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":339.64794714095746},{"$f":"IFERROR(IF($W116=0,T116,T116/SUMIF($C$6:$C$455,$C116,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B116,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":344.669256981383},{"$f":"IFERROR(IF($W116=0,U116,U116/SUMIF($C$6:$C$455,$C116,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B116,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":349.74514627659579},null,{"$f":"IF(OR($E116='Impact of trust strategy'!$C$12,$E116='Impact of trust strategy'!$C$21,$E116='Impact of trust strategy'!$C$30,$E116='Impact of trust strategy'!$C$39,$E116='Impact of trust strategy'!$C$48,,$E116='Impact of trust strategy'!$C$57,,$E116='Impact of trust strategy'!$C$66,,$E116='Impact of trust strategy'!$C$75,$E116='Impact of trust strategy'!$C$84,$E116='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD116=0,X116,X116/SUMIF($C$6:$C$455,$C116,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B116,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":333.17318641954785},{"$f":"IFERROR(IF($AD116=0,Y116,Y116/SUMIF($C$6:$C$455,$C116,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B116,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":336.35462283909573},{"$f":"IFERROR(IF($AD116=0,Z116,Z116/SUMIF($C$6:$C$455,$C116,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B116,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":341.34618687666222},{"$f":"IFERROR(IF($AD116=0,AA116,AA116/SUMIF($C$6:$C$455,$C116,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B116,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":346.39260326628988},{"$f":"IFERROR(IF($AD116=0,AB116,AB116/SUMIF($C$6:$C$455,$C116,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B116,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":351.49387200797872},null,"CCC","CC","Test 3","Non-Elective","25-34",330,333.17318641954785,336.35462283909573,341.34618687666222,346.39260326628988,351.49387200797872]
["CCD","CC",13,"Test 3Non-Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G22","v":350},null,{"$f":"H117*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G117,'Demographic Change'!$B$16:$B$24,0))))","v":338.63991662324128},{"$f":"J117*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G117,'Demographic Change'!$B$16:$B$24,0))))","v":327.27983324648255},{"$f":"K117*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G117,'Demographic Change'!$B$16:$B$24,0))))","v":309.51016154247009},{"$f":"L117*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G117,'Demographic Change'!$B$16:$B$24,0))))","v":291.55810317873897},{"$f":"M117*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G117,'Demographic Change'!$B$16:$B$24,0))))","v":273.42365815528927},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E117,E117='Non-Demographic Change'!$C$20,E117='Non-Demographic Change'!$C$29,E117='Non-Demographic Change'!$C$38,E117='Non-Demographic Change'!$C$47,E117='Non-Demographic Change'!$C$56,E117='Non-Demographic Change'!$C$65,E117='Non-Demographic Change'!$C$74,E117='Non-Demographic Change'!$C$83,E117='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P117=0,J117,(J117/SUMIF($C$6:$C$455,$C117,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B117,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.63991662324128},{"$f":"IFERROR(IF($P117=0,K117,(K117/SUMIF($C$6:$C$455,$C117,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B117,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.27983324648255},{"$f":"IFERROR(IF($P117=0,L117,(L117/SUMIF($C$6:$C$455,$C117,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B117,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":309.51016154247009},{"$f":"IFERROR(IF($P117=0,M117,(M117/SUMIF($C$6:$C$455,$C117,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B117,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":291.55810317873897},{"$f":"IFERROR(IF($P117=0,N117,(N117/SUMIF($C$6:$C$455,$C117,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B117,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":273.42365815528927},null,{"$f":"IF(OR($E117='Commissioner plans'!$C$12,$E117='Commissioner plans'!$C$21,$E117='Commissioner plans'!$C$30,$E117='Commissioner plans'!$C$39,$E117='Commissioner plans'!$C$48,,$E117='Commissioner plans'!$C$57,,$E117='Commissioner plans'!$C$66,,$E117='Commissioner plans'!$C$75,$E117='Commissioner plans'!$C$84,$E117='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W117=0,Q117,Q117/SUMIF($C$6:$C$455,$C117,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B117,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":336.94671704012507},{"$f":"IFERROR(IF($W117=0,R117,R117/SUMIF($C$6:$C$455,$C117,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B117,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":325.64343408025013},{"$f":"IFERROR(IF($W117=0,S117,S117/SUMIF($C$6:$C$455,$C117,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B117,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":307.96261073475773},{"$f":"IFERROR(IF($W117=0,T117,T117/SUMIF($C$6:$C$455,$C117,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B117,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":290.10031266284528},{"$f":"IFERROR(IF($W117=0,U117,U117/SUMIF($C$6:$C$455,$C117,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B117,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":272.05653986451284},null,{"$f":"IF(OR($E117='Impact of trust strategy'!$C$12,$E117='Impact of trust strategy'!$C$21,$E117='Impact of trust strategy'!$C$30,$E117='Impact of trust strategy'!$C$39,$E117='Impact of trust strategy'!$C$48,,$E117='Impact of trust strategy'!$C$57,,$E117='Impact of trust strategy'!$C$66,,$E117='Impact of trust strategy'!$C$75,$E117='Impact of trust strategy'!$C$84,$E117='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD117=0,X117,X117/SUMIF($C$6:$C$455,$C117,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B117,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":338.63145062532567},{"$f":"IFERROR(IF($AD117=0,Y117,Y117/SUMIF($C$6:$C$455,$C117,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B117,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":327.27165125065136},{"$f":"IFERROR(IF($AD117=0,Z117,Z117/SUMIF($C$6:$C$455,$C117,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B117,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":309.50242378843149},{"$f":"IFERROR(IF($AD117=0,AA117,AA117/SUMIF($C$6:$C$455,$C117,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B117,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":291.5508142261595},{"$f":"IFERROR(IF($AD117=0,AB117,AB117/SUMIF($C$6:$C$455,$C117,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B117,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":273.41682256383535},null,"CCD","CC","Test 3","Non-Elective","35-44",350,338.63145062532567,327.27165125065136,309.50242378843149,291.5508142261595,273.41682256383535]
["CCE","CC",13,"Test 3Non-Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H22","v":370},null,{"$f":"H118*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G118,'Demographic Change'!$B$16:$B$24,0))))","v":367.13049962714393},{"$f":"J118*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G118,'Demographic Change'!$B$16:$B$24,0))))","v":364.26099925428787},{"$f":"K118*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G118,'Demographic Change'!$B$16:$B$24,0))))","v":359.76360924683075},{"$f":"L118*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G118,'Demographic Change'!$B$16:$B$24,0))))","v":355.21103653989564},{"$f":"M118*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G118,'Demographic Change'!$B$16:$B$24,0))))","v":350.60328113348254},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E118,E118='Non-Demographic Change'!$C$20,E118='Non-Demographic Change'!$C$29,E118='Non-Demographic Change'!$C$38,E118='Non-Demographic Change'!$C$47,E118='Non-Demographic Change'!$C$56,E118='Non-Demographic Change'!$C$65,E118='Non-Demographic Change'!$C$74,E118='Non-Demographic Change'!$C$83,E118='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P118=0,J118,(J118/SUMIF($C$6:$C$455,$C118,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B118,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.13049962714393},{"$f":"IFERROR(IF($P118=0,K118,(K118/SUMIF($C$6:$C$455,$C118,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B118,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.26099925428787},{"$f":"IFERROR(IF($P118=0,L118,(L118/SUMIF($C$6:$C$455,$C118,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B118,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.76360924683075},{"$f":"IFERROR(IF($P118=0,M118,(M118/SUMIF($C$6:$C$455,$C118,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B118,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":355.21103653989564},{"$f":"IFERROR(IF($P118=0,N118,(N118/SUMIF($C$6:$C$455,$C118,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B118,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.60328113348254},null,{"$f":"IF(OR($E118='Commissioner plans'!$C$12,$E118='Commissioner plans'!$C$21,$E118='Commissioner plans'!$C$30,$E118='Commissioner plans'!$C$39,$E118='Commissioner plans'!$C$48,,$E118='Commissioner plans'!$C$57,,$E118='Commissioner plans'!$C$66,,$E118='Commissioner plans'!$C$75,$E118='Commissioner plans'!$C$84,$E118='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W118=0,Q118,Q118/SUMIF($C$6:$C$455,$C118,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B118,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":365.29484712900819},{"$f":"IFERROR(IF($W118=0,R118,R118/SUMIF($C$6:$C$455,$C118,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B118,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":362.4396942580164},{"$f":"IFERROR(IF($W118=0,S118,S118/SUMIF($C$6:$C$455,$C118,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B118,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":357.96479120059661},{"$f":"IFERROR(IF($W118=0,T118,T118/SUMIF($C$6:$C$455,$C118,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B118,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":353.43498135719619},{"$f":"IFERROR(IF($W118=0,U118,U118/SUMIF($C$6:$C$455,$C118,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B118,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":348.8502647278151},null,{"$f":"IF(OR($E118='Impact of trust strategy'!$C$12,$E118='Impact of trust strategy'!$C$21,$E118='Impact of trust strategy'!$C$30,$E118='Impact of trust strategy'!$C$39,$E118='Impact of trust strategy'!$C$48,,$E118='Impact of trust strategy'!$C$57,,$E118='Impact of trust strategy'!$C$66,,$E118='Impact of trust strategy'!$C$75,$E118='Impact of trust strategy'!$C$84,$E118='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD118=0,X118,X118/SUMIF($C$6:$C$455,$C118,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B118,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":367.12132136465317},{"$f":"IFERROR(IF($AD118=0,Y118,Y118/SUMIF($C$6:$C$455,$C118,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B118,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":364.25189272930646},{"$f":"IFERROR(IF($AD118=0,Z118,Z118/SUMIF($C$6:$C$455,$C118,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B118,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":359.75461515659953},{"$f":"IFERROR(IF($AD118=0,AA118,AA118/SUMIF($C$6:$C$455,$C118,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B118,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":355.20215626398215},{"$f":"IFERROR(IF($AD118=0,AB118,AB118/SUMIF($C$6:$C$455,$C118,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B118,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":350.59451605145415},null,"CCE","CC","Test 3","Non-Elective","45-54",370,367.12132136465317,364.25189272930646,359.75461515659953,355.20215626398215,350.59451605145415]
["CCF","CC",13,"Test 3Non-Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I22","v":390},null,{"$f":"H119*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G119,'Demographic Change'!$B$16:$B$24,0))))","v":398.09188588366061},{"$f":"J119*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G119,'Demographic Change'!$B$16:$B$24,0))))","v":406.18377176732122},{"$f":"K119*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G119,'Demographic Change'!$B$16:$B$24,0))))","v":418.84179325676172},{"$f":"L119*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G119,'Demographic Change'!$B$16:$B$24,0))))","v":431.61541311596886},{"$f":"M119*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G119,'Demographic Change'!$B$16:$B$24,0))))","v":444.5046313449426},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E119,E119='Non-Demographic Change'!$C$20,E119='Non-Demographic Change'!$C$29,E119='Non-Demographic Change'!$C$38,E119='Non-Demographic Change'!$C$47,E119='Non-Demographic Change'!$C$56,E119='Non-Demographic Change'!$C$65,E119='Non-Demographic Change'!$C$74,E119='Non-Demographic Change'!$C$83,E119='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P119=0,J119,(J119/SUMIF($C$6:$C$455,$C119,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B119,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.09188588366061},{"$f":"IFERROR(IF($P119=0,K119,(K119/SUMIF($C$6:$C$455,$C119,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B119,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":406.18377176732122},{"$f":"IFERROR(IF($P119=0,L119,(L119/SUMIF($C$6:$C$455,$C119,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B119,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.84179325676172},{"$f":"IFERROR(IF($P119=0,M119,(M119/SUMIF($C$6:$C$455,$C119,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B119,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":431.61541311596886},{"$f":"IFERROR(IF($P119=0,N119,(N119/SUMIF($C$6:$C$455,$C119,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B119,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.5046313449426},null,{"$f":"IF(OR($E119='Commissioner plans'!$C$12,$E119='Commissioner plans'!$C$21,$E119='Commissioner plans'!$C$30,$E119='Commissioner plans'!$C$39,$E119='Commissioner plans'!$C$48,,$E119='Commissioner plans'!$C$57,,$E119='Commissioner plans'!$C$66,,$E119='Commissioner plans'!$C$75,$E119='Commissioner plans'!$C$84,$E119='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W119=0,Q119,Q119/SUMIF($C$6:$C$455,$C119,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B119,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":396.1014264542423},{"$f":"IFERROR(IF($W119=0,R119,R119/SUMIF($C$6:$C$455,$C119,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B119,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":404.15285290848459},{"$f":"IFERROR(IF($W119=0,S119,S119/SUMIF($C$6:$C$455,$C119,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B119,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":416.7475842904779},{"$f":"IFERROR(IF($W119=0,T119,T119/SUMIF($C$6:$C$455,$C119,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B119,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":429.45733605038902},{"$f":"IFERROR(IF($W119=0,U119,U119/SUMIF($C$6:$C$455,$C119,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B119,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":442.28210818821788},null,{"$f":"IF(OR($E119='Impact of trust strategy'!$C$12,$E119='Impact of trust strategy'!$C$21,$E119='Impact of trust strategy'!$C$30,$E119='Impact of trust strategy'!$C$39,$E119='Impact of trust strategy'!$C$48,,$E119='Impact of trust strategy'!$C$57,,$E119='Impact of trust strategy'!$C$66,,$E119='Impact of trust strategy'!$C$75,$E119='Impact of trust strategy'!$C$84,$E119='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD119=0,X119,X119/SUMIF($C$6:$C$455,$C119,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B119,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":398.08193358651346},{"$f":"IFERROR(IF($AD119=0,Y119,Y119/SUMIF($C$6:$C$455,$C119,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B119,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":406.17361717302697},{"$f":"IFERROR(IF($AD119=0,Z119,Z119/SUMIF($C$6:$C$455,$C119,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B119,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":418.83132221193023},{"$f":"IFERROR(IF($AD119=0,AA119,AA119/SUMIF($C$6:$C$455,$C119,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B119,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":431.60462273064093},{"$f":"IFERROR(IF($AD119=0,AB119,AB119/SUMIF($C$6:$C$455,$C119,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B119,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":444.49351872915889},null,"CCF","CC","Test 3","Non-Elective","55-64",390,398.08193358651346,406.17361717302697,418.83132221193023,431.60462273064093,444.49351872915889]
["CCG","CC",13,"Test 3Non-Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J22","v":410},null,{"$f":"H120*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G120,'Demographic Change'!$B$16:$B$24,0))))","v":420.80574740017471},{"$f":"J120*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G120,'Demographic Change'!$B$16:$B$24,0))))","v":431.61149480034931},{"$f":"K120*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G120,'Demographic Change'!$B$16:$B$24,0))))","v":448.53615940303251},{"$f":"L120*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G120,'Demographic Change'!$B$16:$B$24,0))))","v":465.62356116535688},{"$f":"M120*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G120,'Demographic Change'!$B$16:$B$24,0))))","v":482.87370008732245},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E120,E120='Non-Demographic Change'!$C$20,E120='Non-Demographic Change'!$C$29,E120='Non-Demographic Change'!$C$38,E120='Non-Demographic Change'!$C$47,E120='Non-Demographic Change'!$C$56,E120='Non-Demographic Change'!$C$65,E120='Non-Demographic Change'!$C$74,E120='Non-Demographic Change'!$C$83,E120='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P120=0,J120,(J120/SUMIF($C$6:$C$455,$C120,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B120,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":420.80574740017471},{"$f":"IFERROR(IF($P120=0,K120,(K120/SUMIF($C$6:$C$455,$C120,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B120,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":431.61149480034931},{"$f":"IFERROR(IF($P120=0,L120,(L120/SUMIF($C$6:$C$455,$C120,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B120,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.53615940303251},{"$f":"IFERROR(IF($P120=0,M120,(M120/SUMIF($C$6:$C$455,$C120,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B120,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":465.62356116535688},{"$f":"IFERROR(IF($P120=0,N120,(N120/SUMIF($C$6:$C$455,$C120,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B120,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.87370008732245},null,{"$f":"IF(OR($E120='Commissioner plans'!$C$12,$E120='Commissioner plans'!$C$21,$E120='Commissioner plans'!$C$30,$E120='Commissioner plans'!$C$39,$E120='Commissioner plans'!$C$48,,$E120='Commissioner plans'!$C$57,,$E120='Commissioner plans'!$C$66,,$E120='Commissioner plans'!$C$75,$E120='Commissioner plans'!$C$84,$E120='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W120=0,Q120,Q120/SUMIF($C$6:$C$455,$C120,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B120,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":418.70171866317384},{"$f":"IFERROR(IF($W120=0,R120,R120/SUMIF($C$6:$C$455,$C120,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B120,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":429.45343732634757},{"$f":"IFERROR(IF($W120=0,S120,S120/SUMIF($C$6:$C$455,$C120,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B120,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":446.29347860601735},{"$f":"IFERROR(IF($W120=0,T120,T120/SUMIF($C$6:$C$455,$C120,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B120,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":463.29544335953011},{"$f":"IFERROR(IF($W120=0,U120,U120/SUMIF($C$6:$C$455,$C120,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B120,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":480.45933158688581},null,{"$f":"IF(OR($E120='Impact of trust strategy'!$C$12,$E120='Impact of trust strategy'!$C$21,$E120='Impact of trust strategy'!$C$30,$E120='Impact of trust strategy'!$C$39,$E120='Impact of trust strategy'!$C$48,,$E120='Impact of trust strategy'!$C$57,,$E120='Impact of trust strategy'!$C$66,,$E120='Impact of trust strategy'!$C$75,$E120='Impact of trust strategy'!$C$84,$E120='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD120=0,X120,X120/SUMIF($C$6:$C$455,$C120,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B120,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":420.79522725648968},{"$f":"IFERROR(IF($AD120=0,Y120,Y120/SUMIF($C$6:$C$455,$C120,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B120,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":431.60070451297923},{"$f":"IFERROR(IF($AD120=0,Z120,Z120/SUMIF($C$6:$C$455,$C120,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B120,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":448.52494599904736},{"$f":"IFERROR(IF($AD120=0,AA120,AA120/SUMIF($C$6:$C$455,$C120,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B120,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":465.61192057632769},{"$f":"IFERROR(IF($AD120=0,AB120,AB120/SUMIF($C$6:$C$455,$C120,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B120,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":482.86162824482017},null,"CCG","CC","Test 3","Non-Elective","65-74",410,420.79522725648968,431.60070451297923,448.52494599904736,465.61192057632769,482.86162824482017]
["CCH","CC",13,"Test 3Non-Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K22","v":430},null,{"$f":"H121*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G121,'Demographic Change'!$B$16:$B$24,0))))","v":433.82600098863077},{"$f":"J121*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G121,'Demographic Change'!$B$16:$B$24,0))))","v":437.65200197726153},{"$f":"K121*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G121,'Demographic Change'!$B$16:$B$24,0))))","v":443.63898500576704},{"$f":"L121*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G121,'Demographic Change'!$B$16:$B$24,0))))","v":449.69681990443246},{"$f":"M121*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G121,'Demographic Change'!$B$16:$B$24,0))))","v":455.82550667325762},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E121,E121='Non-Demographic Change'!$C$20,E121='Non-Demographic Change'!$C$29,E121='Non-Demographic Change'!$C$38,E121='Non-Demographic Change'!$C$47,E121='Non-Demographic Change'!$C$56,E121='Non-Demographic Change'!$C$65,E121='Non-Demographic Change'!$C$74,E121='Non-Demographic Change'!$C$83,E121='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P121=0,J121,(J121/SUMIF($C$6:$C$455,$C121,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B121,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":433.82600098863077},{"$f":"IFERROR(IF($P121=0,K121,(K121/SUMIF($C$6:$C$455,$C121,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B121,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":437.65200197726153},{"$f":"IFERROR(IF($P121=0,L121,(L121/SUMIF($C$6:$C$455,$C121,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B121,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":443.63898500576704},{"$f":"IFERROR(IF($P121=0,M121,(M121/SUMIF($C$6:$C$455,$C121,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B121,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":449.69681990443246},{"$f":"IFERROR(IF($P121=0,N121,(N121/SUMIF($C$6:$C$455,$C121,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B121,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.82550667325762},null,{"$f":"IF(OR($E121='Commissioner plans'!$C$12,$E121='Commissioner plans'!$C$21,$E121='Commissioner plans'!$C$30,$E121='Commissioner plans'!$C$39,$E121='Commissioner plans'!$C$48,,$E121='Commissioner plans'!$C$57,,$E121='Commissioner plans'!$C$66,,$E121='Commissioner plans'!$C$75,$E121='Commissioner plans'!$C$84,$E121='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W121=0,Q121,Q121/SUMIF($C$6:$C$455,$C121,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B121,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":431.65687098368761},{"$f":"IFERROR(IF($W121=0,R121,R121/SUMIF($C$6:$C$455,$C121,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B121,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":435.4637419673752},{"$f":"IFERROR(IF($W121=0,S121,S121/SUMIF($C$6:$C$455,$C121,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B121,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":441.42079008073819},{"$f":"IFERROR(IF($W121=0,T121,T121/SUMIF($C$6:$C$455,$C121,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B121,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":447.4483358049103},{"$f":"IFERROR(IF($W121=0,U121,U121/SUMIF($C$6:$C$455,$C121,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B121,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":453.54637913989131},null,{"$f":"IF(OR($E121='Impact of trust strategy'!$C$12,$E121='Impact of trust strategy'!$C$21,$E121='Impact of trust strategy'!$C$30,$E121='Impact of trust strategy'!$C$39,$E121='Impact of trust strategy'!$C$48,,$E121='Impact of trust strategy'!$C$57,,$E121='Impact of trust strategy'!$C$66,,$E121='Impact of trust strategy'!$C$75,$E121='Impact of trust strategy'!$C$84,$E121='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD121=0,X121,X121/SUMIF($C$6:$C$455,$C121,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B121,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":433.81515533860602},{"$f":"IFERROR(IF($AD121=0,Y121,Y121/SUMIF($C$6:$C$455,$C121,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B121,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":437.64106067721201},{"$f":"IFERROR(IF($AD121=0,Z121,Z121/SUMIF($C$6:$C$455,$C121,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B121,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":443.62789403114181},{"$f":"IFERROR(IF($AD121=0,AA121,AA121/SUMIF($C$6:$C$455,$C121,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B121,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":449.68557748393482},{"$f":"IFERROR(IF($AD121=0,AB121,AB121/SUMIF($C$6:$C$455,$C121,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B121,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":455.81411103559071},null,"CCH","CC","Test 3","Non-Elective","75-84",430,433.81515533860602,437.64106067721201,443.62789403114181,449.68557748393482,455.81411103559071]
["CCI","CC",13,"Test 3Non-Elective",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L22","v":450},null,{"$f":"H122*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G122,'Demographic Change'!$B$16:$B$24,0))))","v":431.4753336431844},{"$f":"J122*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G122,'Demographic Change'!$B$16:$B$24,0))))","v":412.95066728636874},{"$f":"K122*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G122,'Demographic Change'!$B$16:$B$24,0))))","v":383.96852798618949},{"$f":"L122*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G122,'Demographic Change'!$B$16:$B$24,0))))","v":354.71748223889517},{"$f":"M122*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G122,'Demographic Change'!$B$16:$B$24,0))))","v":325.16765155036188},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E122,E122='Non-Demographic Change'!$C$20,E122='Non-Demographic Change'!$C$29,E122='Non-Demographic Change'!$C$38,E122='Non-Demographic Change'!$C$47,E122='Non-Demographic Change'!$C$56,E122='Non-Demographic Change'!$C$65,E122='Non-Demographic Change'!$C$74,E122='Non-Demographic Change'!$C$83,E122='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P122=0,J122,(J122/SUMIF($C$6:$C$455,$C122,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B122,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":431.4753336431844},{"$f":"IFERROR(IF($P122=0,K122,(K122/SUMIF($C$6:$C$455,$C122,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B122,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.95066728636874},{"$f":"IFERROR(IF($P122=0,L122,(L122/SUMIF($C$6:$C$455,$C122,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B122,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.96852798618949},{"$f":"IFERROR(IF($P122=0,M122,(M122/SUMIF($C$6:$C$455,$C122,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B122,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":354.71748223889517},{"$f":"IFERROR(IF($P122=0,N122,(N122/SUMIF($C$6:$C$455,$C122,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B122,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":325.16765155036188},null,{"$f":"IF(OR($E122='Commissioner plans'!$C$12,$E122='Commissioner plans'!$C$21,$E122='Commissioner plans'!$C$30,$E122='Commissioner plans'!$C$39,$E122='Commissioner plans'!$C$48,,$E122='Commissioner plans'!$C$57,,$E122='Commissioner plans'!$C$66,,$E122='Commissioner plans'!$C$75,$E122='Commissioner plans'!$C$84,$E122='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W122=0,Q122,Q122/SUMIF($C$6:$C$455,$C122,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B122,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":429.31795697496847},{"$f":"IFERROR(IF($W122=0,R122,R122/SUMIF($C$6:$C$455,$C122,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B122,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":410.88591394993688},{"$f":"IFERROR(IF($W122=0,S122,S122/SUMIF($C$6:$C$455,$C122,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B122,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":382.04868534625854},{"$f":"IFERROR(IF($W122=0,T122,T122/SUMIF($C$6:$C$455,$C122,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B122,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":352.94389482770072},{"$f":"IFERROR(IF($W122=0,U122,U122/SUMIF($C$6:$C$455,$C122,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B122,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":323.54181329261007},null,{"$f":"IF(OR($E122='Impact of trust strategy'!$C$12,$E122='Impact of trust strategy'!$C$21,$E122='Impact of trust strategy'!$C$30,$E122='Impact of trust strategy'!$C$39,$E122='Impact of trust strategy'!$C$48,,$E122='Impact of trust strategy'!$C$57,,$E122='Impact of trust strategy'!$C$66,,$E122='Impact of trust strategy'!$C$75,$E122='Impact of trust strategy'!$C$84,$E122='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD122=0,X122,X122/SUMIF($C$6:$C$455,$C122,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B122,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":431.46454675984324},{"$f":"IFERROR(IF($AD122=0,Y122,Y122/SUMIF($C$6:$C$455,$C122,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B122,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":412.94034351968651},{"$f":"IFERROR(IF($AD122=0,Z122,Z122/SUMIF($C$6:$C$455,$C122,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B122,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":383.95892877298979},{"$f":"IFERROR(IF($AD122=0,AA122,AA122/SUMIF($C$6:$C$455,$C122,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B122,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":354.70861430183919},{"$f":"IFERROR(IF($AD122=0,AB122,AB122/SUMIF($C$6:$C$455,$C122,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B122,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":325.15952235907309},null,"CCI","CC","Test 3","Non-Elective","85+",450,431.46454675984324,412.94034351968651,383.95892877298979,354.70861430183919,325.15952235907309]
["CDA","CD",14,"Test 3A&E",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"A&E","0-18",{"$f":"'Historical volumes'!$D23","v":300},null,{"$f":"H123*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G123,'Demographic Change'!$B$16:$B$24,0))))","v":303.36550358822075},{"$f":"J123*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G123,'Demographic Change'!$B$16:$B$24,0))))","v":306.73100717644149},{"$f":"K123*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G123,'Demographic Change'!$B$16:$B$24,0))))","v":312.00197970799309},{"$f":"L123*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G123,'Demographic Change'!$B$16:$B$24,0))))","v":317.32244493937145},{"$f":"M123*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G123,'Demographic Change'!$B$16:$B$24,0))))","v":322.69240287057659},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E123,E123='Non-Demographic Change'!$C$20,E123='Non-Demographic Change'!$C$29,E123='Non-Demographic Change'!$C$38,E123='Non-Demographic Change'!$C$47,E123='Non-Demographic Change'!$C$56,E123='Non-Demographic Change'!$C$65,E123='Non-Demographic Change'!$C$74,E123='Non-Demographic Change'!$C$83,E123='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P123=0,J123,(J123/SUMIF($C$6:$C$455,$C123,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B123,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":303.36550358822075},{"$f":"IFERROR(IF($P123=0,K123,(K123/SUMIF($C$6:$C$455,$C123,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B123,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":306.73100717644149},{"$f":"IFERROR(IF($P123=0,L123,(L123/SUMIF($C$6:$C$455,$C123,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B123,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":312.00197970799309},{"$f":"IFERROR(IF($P123=0,M123,(M123/SUMIF($C$6:$C$455,$C123,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B123,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":317.32244493937145},{"$f":"IFERROR(IF($P123=0,N123,(N123/SUMIF($C$6:$C$455,$C123,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B123,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":322.69240287057659},null,{"$f":"IF(OR($E123='Commissioner plans'!$C$12,$E123='Commissioner plans'!$C$21,$E123='Commissioner plans'!$C$30,$E123='Commissioner plans'!$C$39,$E123='Commissioner plans'!$C$48,,$E123='Commissioner plans'!$C$57,,$E123='Commissioner plans'!$C$66,,$E123='Commissioner plans'!$C$75,$E123='Commissioner plans'!$C$84,$E123='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W123=0,Q123,Q123/SUMIF($C$6:$C$455,$C123,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B123,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":301.84867607027962},{"$f":"IFERROR(IF($W123=0,R123,R123/SUMIF($C$6:$C$455,$C123,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B123,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":305.1973521405593},{"$f":"IFERROR(IF($W123=0,S123,S123/SUMIF($C$6:$C$455,$C123,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B123,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":310.4419698094531},{"$f":"IFERROR(IF($W123=0,T123,T123/SUMIF($C$6:$C$455,$C123,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B123,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":315.73583271467459},{"$f":"IFERROR(IF($W123=0,U123,U123/SUMIF($C$6:$C$455,$C123,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B123,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":321.07894085622371},null,{"$f":"IF(OR($E123='Impact of trust strategy'!$C$12,$E123='Impact of trust strategy'!$C$21,$E123='Impact of trust strategy'!$C$30,$E123='Impact of trust strategy'!$C$39,$E123='Impact of trust strategy'!$C$48,,$E123='Impact of trust strategy'!$C$57,,$E123='Impact of trust strategy'!$C$66,,$E123='Impact of trust strategy'!$C$75,$E123='Impact of trust strategy'!$C$84,$E123='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD123=0,X123,X123/SUMIF($C$6:$C$455,$C123,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B123,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":303.35791945063102},{"$f":"IFERROR(IF($AD123=0,Y123,Y123/SUMIF($C$6:$C$455,$C123,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B123,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":306.72333890126208},{"$f":"IFERROR(IF($AD123=0,Z123,Z123/SUMIF($C$6:$C$455,$C123,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B123,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":311.99417965850034},{"$f":"IFERROR(IF($AD123=0,AA123,AA123/SUMIF($C$6:$C$455,$C123,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B123,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":317.31451187824791},{"$f":"IFERROR(IF($AD123=0,AB123,AB123/SUMIF($C$6:$C$455,$C123,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B123,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":322.68433556050479},null,"CDA","CD","Test 3","A&E","0-18",300,303.35791945063102,306.72333890126208,311.99417965850034,317.31451187824791,322.68433556050479]
["CDB","CD",14,"Test 3A&E",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"A&E","19-24",{"$f":"'Historical volumes'!$E23","v":320},null,{"$f":"H124*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G124,'Demographic Change'!$B$16:$B$24,0))))","v":324.89199069458294},{"$f":"J124*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G124,'Demographic Change'!$B$16:$B$24,0))))","v":329.78398138916589},{"$f":"K124*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G124,'Demographic Change'!$B$16:$B$24,0))))","v":337.44101030242609},{"$f":"L124*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G124,'Demographic Change'!$B$16:$B$24,0))))","v":345.17779993353281},{"$f":"M124*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G124,'Demographic Change'!$B$16:$B$24,0))))","v":352.99435028248593},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E124,E124='Non-Demographic Change'!$C$20,E124='Non-Demographic Change'!$C$29,E124='Non-Demographic Change'!$C$38,E124='Non-Demographic Change'!$C$47,E124='Non-Demographic Change'!$C$56,E124='Non-Demographic Change'!$C$65,E124='Non-Demographic Change'!$C$74,E124='Non-Demographic Change'!$C$83,E124='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P124=0,J124,(J124/SUMIF($C$6:$C$455,$C124,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B124,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":324.89199069458294},{"$f":"IFERROR(IF($P124=0,K124,(K124/SUMIF($C$6:$C$455,$C124,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B124,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":329.78398138916589},{"$f":"IFERROR(IF($P124=0,L124,(L124/SUMIF($C$6:$C$455,$C124,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B124,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":337.44101030242609},{"$f":"IFERROR(IF($P124=0,M124,(M124/SUMIF($C$6:$C$455,$C124,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B124,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.17779993353281},{"$f":"IFERROR(IF($P124=0,N124,(N124/SUMIF($C$6:$C$455,$C124,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B124,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":352.99435028248593},null,{"$f":"IF(OR($E124='Commissioner plans'!$C$12,$E124='Commissioner plans'!$C$21,$E124='Commissioner plans'!$C$30,$E124='Commissioner plans'!$C$39,$E124='Commissioner plans'!$C$48,,$E124='Commissioner plans'!$C$57,,$E124='Commissioner plans'!$C$66,,$E124='Commissioner plans'!$C$75,$E124='Commissioner plans'!$C$84,$E124='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W124=0,Q124,Q124/SUMIF($C$6:$C$455,$C124,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B124,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":323.26753074111002},{"$f":"IFERROR(IF($W124=0,R124,R124/SUMIF($C$6:$C$455,$C124,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B124,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":328.13506148222007},{"$f":"IFERROR(IF($W124=0,S124,S124/SUMIF($C$6:$C$455,$C124,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B124,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":335.75380525091396},{"$f":"IFERROR(IF($W124=0,T124,T124/SUMIF($C$6:$C$455,$C124,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B124,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":343.45191093386512},{"$f":"IFERROR(IF($W124=0,U124,U124/SUMIF($C$6:$C$455,$C124,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B124,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":351.22937853107351},null,{"$f":"IF(OR($E124='Impact of trust strategy'!$C$12,$E124='Impact of trust strategy'!$C$21,$E124='Impact of trust strategy'!$C$30,$E124='Impact of trust strategy'!$C$39,$E124='Impact of trust strategy'!$C$48,,$E124='Impact of trust strategy'!$C$57,,$E124='Impact of trust strategy'!$C$66,,$E124='Impact of trust strategy'!$C$75,$E124='Impact of trust strategy'!$C$84,$E124='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD124=0,X124,X124/SUMIF($C$6:$C$455,$C124,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B124,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":324.88386839481552},{"$f":"IFERROR(IF($AD124=0,Y124,Y124/SUMIF($C$6:$C$455,$C124,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B124,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":329.77573678963114},{"$f":"IFERROR(IF($AD124=0,Z124,Z124/SUMIF($C$6:$C$455,$C124,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B124,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":337.4325742771685},{"$f":"IFERROR(IF($AD124=0,AA124,AA124/SUMIF($C$6:$C$455,$C124,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B124,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":345.16917048853441},{"$f":"IFERROR(IF($AD124=0,AB124,AB124/SUMIF($C$6:$C$455,$C124,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B124,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":352.98552542372886},null,"CDB","CD","Test 3","A&E","19-24",320,324.88386839481552,329.77573678963114,337.4325742771685,345.16917048853441,352.98552542372886]
["CDC","CD",14,"Test 3A&E",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"A&E","25-34",{"$f":"'Historical volumes'!$F23","v":340},null,{"$f":"H125*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G125,'Demographic Change'!$B$16:$B$24,0))))","v":343.27792553191495},{"$f":"J125*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G125,'Demographic Change'!$B$16:$B$24,0))))","v":346.55585106382983},{"$f":"K125*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G125,'Demographic Change'!$B$16:$B$24,0))))","v":351.69880319148945},{"$f":"L125*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G125,'Demographic Change'!$B$16:$B$24,0))))","v":356.89827127659584},{"$f":"M125*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G125,'Demographic Change'!$B$16:$B$24,0))))","v":362.154255319149},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E125,E125='Non-Demographic Change'!$C$20,E125='Non-Demographic Change'!$C$29,E125='Non-Demographic Change'!$C$38,E125='Non-Demographic Change'!$C$47,E125='Non-Demographic Change'!$C$56,E125='Non-Demographic Change'!$C$65,E125='Non-Demographic Change'!$C$74,E125='Non-Demographic Change'!$C$83,E125='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P125=0,J125,(J125/SUMIF($C$6:$C$455,$C125,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B125,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":343.27792553191495},{"$f":"IFERROR(IF($P125=0,K125,(K125/SUMIF($C$6:$C$455,$C125,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B125,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.55585106382983},{"$f":"IFERROR(IF($P125=0,L125,(L125/SUMIF($C$6:$C$455,$C125,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B125,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.69880319148945},{"$f":"IFERROR(IF($P125=0,M125,(M125/SUMIF($C$6:$C$455,$C125,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B125,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":356.89827127659584},{"$f":"IFERROR(IF($P125=0,N125,(N125/SUMIF($C$6:$C$455,$C125,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B125,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.154255319149},null,{"$f":"IF(OR($E125='Commissioner plans'!$C$12,$E125='Commissioner plans'!$C$21,$E125='Commissioner plans'!$C$30,$E125='Commissioner plans'!$C$39,$E125='Commissioner plans'!$C$48,,$E125='Commissioner plans'!$C$57,,$E125='Commissioner plans'!$C$66,,$E125='Commissioner plans'!$C$75,$E125='Commissioner plans'!$C$84,$E125='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W125=0,Q125,Q125/SUMIF($C$6:$C$455,$C125,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B125,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":341.56153590425538},{"$f":"IFERROR(IF($W125=0,R125,R125/SUMIF($C$6:$C$455,$C125,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B125,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":344.82307180851069},{"$f":"IFERROR(IF($W125=0,S125,S125/SUMIF($C$6:$C$455,$C125,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B125,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":349.94030917553198},{"$f":"IFERROR(IF($W125=0,T125,T125/SUMIF($C$6:$C$455,$C125,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B125,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":355.11377992021283},{"$f":"IFERROR(IF($W125=0,U125,U125/SUMIF($C$6:$C$455,$C125,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B125,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":360.34348404255326},null,{"$f":"IF(OR($E125='Impact of trust strategy'!$C$12,$E125='Impact of trust strategy'!$C$21,$E125='Impact of trust strategy'!$C$30,$E125='Impact of trust strategy'!$C$39,$E125='Impact of trust strategy'!$C$48,,$E125='Impact of trust strategy'!$C$57,,$E125='Impact of trust strategy'!$C$66,,$E125='Impact of trust strategy'!$C$75,$E125='Impact of trust strategy'!$C$84,$E125='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD125=0,X125,X125/SUMIF($C$6:$C$455,$C125,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B125,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":343.26934358377662},{"$f":"IFERROR(IF($AD125=0,Y125,Y125/SUMIF($C$6:$C$455,$C125,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B125,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":346.5471871675532},{"$f":"IFERROR(IF($AD125=0,Z125,Z125/SUMIF($C$6:$C$455,$C125,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B125,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":351.69001072140958},{"$f":"IFERROR(IF($AD125=0,AA125,AA125/SUMIF($C$6:$C$455,$C125,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B125,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":356.88934881981385},{"$f":"IFERROR(IF($AD125=0,AB125,AB125/SUMIF($C$6:$C$455,$C125,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B125,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":362.14520146276601},null,"CDC","CD","Test 3","A&E","25-34",340,343.26934358377662,346.5471871675532,351.69001072140958,356.88934881981385,362.14520146276601]
["CDD","CD",14,"Test 3A&E",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"A&E","35-44",{"$f":"'Historical volumes'!$G23","v":360},null,{"$f":"H126*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G126,'Demographic Change'!$B$16:$B$24,0))))","v":348.31534281247673},{"$f":"J126*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G126,'Demographic Change'!$B$16:$B$24,0))))","v":336.63068562495346},{"$f":"K126*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G126,'Demographic Change'!$B$16:$B$24,0))))","v":318.35330901511202},{"$f":"L126*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G126,'Demographic Change'!$B$16:$B$24,0))))","v":299.88833469813142},{"$f":"M126*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G126,'Demographic Change'!$B$16:$B$24,0))))","v":281.23576267401171},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E126,E126='Non-Demographic Change'!$C$20,E126='Non-Demographic Change'!$C$29,E126='Non-Demographic Change'!$C$38,E126='Non-Demographic Change'!$C$47,E126='Non-Demographic Change'!$C$56,E126='Non-Demographic Change'!$C$65,E126='Non-Demographic Change'!$C$74,E126='Non-Demographic Change'!$C$83,E126='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P126=0,J126,(J126/SUMIF($C$6:$C$455,$C126,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B126,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":348.31534281247673},{"$f":"IFERROR(IF($P126=0,K126,(K126/SUMIF($C$6:$C$455,$C126,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B126,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.63068562495346},{"$f":"IFERROR(IF($P126=0,L126,(L126/SUMIF($C$6:$C$455,$C126,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B126,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":318.35330901511202},{"$f":"IFERROR(IF($P126=0,M126,(M126/SUMIF($C$6:$C$455,$C126,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B126,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":299.88833469813142},{"$f":"IFERROR(IF($P126=0,N126,(N126/SUMIF($C$6:$C$455,$C126,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B126,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":281.23576267401171},null,{"$f":"IF(OR($E126='Commissioner plans'!$C$12,$E126='Commissioner plans'!$C$21,$E126='Commissioner plans'!$C$30,$E126='Commissioner plans'!$C$39,$E126='Commissioner plans'!$C$48,,$E126='Commissioner plans'!$C$57,,$E126='Commissioner plans'!$C$66,,$E126='Commissioner plans'!$C$75,$E126='Commissioner plans'!$C$84,$E126='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W126=0,Q126,Q126/SUMIF($C$6:$C$455,$C126,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B126,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":346.57376609841435},{"$f":"IFERROR(IF($W126=0,R126,R126/SUMIF($C$6:$C$455,$C126,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B126,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":334.94753219682866},{"$f":"IFERROR(IF($W126=0,S126,S126/SUMIF($C$6:$C$455,$C126,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B126,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":316.76154247003643},{"$f":"IFERROR(IF($W126=0,T126,T126/SUMIF($C$6:$C$455,$C126,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B126,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":298.38889302464077},{"$f":"IFERROR(IF($W126=0,U126,U126/SUMIF($C$6:$C$455,$C126,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B126,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":279.82958386064166},null,{"$f":"IF(OR($E126='Impact of trust strategy'!$C$12,$E126='Impact of trust strategy'!$C$21,$E126='Impact of trust strategy'!$C$30,$E126='Impact of trust strategy'!$C$39,$E126='Impact of trust strategy'!$C$48,,$E126='Impact of trust strategy'!$C$57,,$E126='Impact of trust strategy'!$C$66,,$E126='Impact of trust strategy'!$C$75,$E126='Impact of trust strategy'!$C$84,$E126='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD126=0,X126,X126/SUMIF($C$6:$C$455,$C126,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B126,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":348.30663492890636},{"$f":"IFERROR(IF($AD126=0,Y126,Y126/SUMIF($C$6:$C$455,$C126,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B126,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":336.6222698578128},{"$f":"IFERROR(IF($AD126=0,Z126,Z126/SUMIF($C$6:$C$455,$C126,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B126,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":318.3453501823866},{"$f":"IFERROR(IF($AD126=0,AA126,AA126/SUMIF($C$6:$C$455,$C126,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B126,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":299.88083748976396},{"$f":"IFERROR(IF($AD126=0,AB126,AB126/SUMIF($C$6:$C$455,$C126,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B126,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":281.22873177994484},null,"CDD","CD","Test 3","A&E","35-44",360,348.30663492890636,336.6222698578128,318.3453501823866,299.88083748976396,281.22873177994484]
["CDE","CD",14,"Test 3A&E",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"A&E","45-54",{"$f":"'Historical volumes'!$H23","v":380},null,{"$f":"H127*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G127,'Demographic Change'!$B$16:$B$24,0))))","v":377.05294556301266},{"$f":"J127*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G127,'Demographic Change'!$B$16:$B$24,0))))","v":374.10589112602531},{"$f":"K127*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G127,'Demographic Change'!$B$16:$B$24,0))))","v":369.48695003728557},{"$f":"L127*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G127,'Demographic Change'!$B$16:$B$24,0))))","v":364.81133482475758},{"$f":"M127*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G127,'Demographic Change'!$B$16:$B$24,0))))","v":360.07904548844141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E127,E127='Non-Demographic Change'!$C$20,E127='Non-Demographic Change'!$C$29,E127='Non-Demographic Change'!$C$38,E127='Non-Demographic Change'!$C$47,E127='Non-Demographic Change'!$C$56,E127='Non-Demographic Change'!$C$65,E127='Non-Demographic Change'!$C$74,E127='Non-Demographic Change'!$C$83,E127='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P127=0,J127,(J127/SUMIF($C$6:$C$455,$C127,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B127,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.05294556301266},{"$f":"IFERROR(IF($P127=0,K127,(K127/SUMIF($C$6:$C$455,$C127,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B127,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.10589112602531},{"$f":"IFERROR(IF($P127=0,L127,(L127/SUMIF($C$6:$C$455,$C127,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B127,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":369.48695003728557},{"$f":"IFERROR(IF($P127=0,M127,(M127/SUMIF($C$6:$C$455,$C127,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B127,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.81133482475758},{"$f":"IFERROR(IF($P127=0,N127,(N127/SUMIF($C$6:$C$455,$C127,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B127,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":360.07904548844141},null,{"$f":"IF(OR($E127='Commissioner plans'!$C$12,$E127='Commissioner plans'!$C$21,$E127='Commissioner plans'!$C$30,$E127='Commissioner plans'!$C$39,$E127='Commissioner plans'!$C$48,,$E127='Commissioner plans'!$C$57,,$E127='Commissioner plans'!$C$66,,$E127='Commissioner plans'!$C$75,$E127='Commissioner plans'!$C$84,$E127='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W127=0,Q127,Q127/SUMIF($C$6:$C$455,$C127,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B127,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":375.16768083519759},{"$f":"IFERROR(IF($W127=0,R127,R127/SUMIF($C$6:$C$455,$C127,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B127,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":372.23536167039521},{"$f":"IFERROR(IF($W127=0,S127,S127/SUMIF($C$6:$C$455,$C127,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B127,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":367.63951528709913},{"$f":"IFERROR(IF($W127=0,T127,T127/SUMIF($C$6:$C$455,$C127,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B127,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":362.98727815063381},{"$f":"IFERROR(IF($W127=0,U127,U127/SUMIF($C$6:$C$455,$C127,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B127,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":358.2786502609992},null,{"$f":"IF(OR($E127='Impact of trust strategy'!$C$12,$E127='Impact of trust strategy'!$C$21,$E127='Impact of trust strategy'!$C$30,$E127='Impact of trust strategy'!$C$39,$E127='Impact of trust strategy'!$C$48,,$E127='Impact of trust strategy'!$C$57,,$E127='Impact of trust strategy'!$C$66,,$E127='Impact of trust strategy'!$C$75,$E127='Impact of trust strategy'!$C$84,$E127='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD127=0,X127,X127/SUMIF($C$6:$C$455,$C127,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B127,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":377.04351923937355},{"$f":"IFERROR(IF($AD127=0,Y127,Y127/SUMIF($C$6:$C$455,$C127,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B127,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":374.09653847874716},{"$f":"IFERROR(IF($AD127=0,Z127,Z127/SUMIF($C$6:$C$455,$C127,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B127,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":369.47771286353458},{"$f":"IFERROR(IF($AD127=0,AA127,AA127/SUMIF($C$6:$C$455,$C127,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B127,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":364.80221454138695},{"$f":"IFERROR(IF($AD127=0,AB127,AB127/SUMIF($C$6:$C$455,$C127,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B127,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":360.07004351230415},null,"CDE","CD","Test 3","A&E","45-54",380,377.04351923937355,374.09653847874716,369.47771286353458,364.80221454138695,360.07004351230415]
["CDF","CD",14,"Test 3A&E",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"A&E","55-64",{"$f":"'Historical volumes'!$I23","v":400},null,{"$f":"H128*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G128,'Demographic Change'!$B$16:$B$24,0))))","v":408.29937013708781},{"$f":"J128*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G128,'Demographic Change'!$B$16:$B$24,0))))","v":416.59874027417561},{"$f":"K128*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G128,'Demographic Change'!$B$16:$B$24,0))))","v":429.58132641719152},{"$f":"L128*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G128,'Demographic Change'!$B$16:$B$24,0))))","v":442.68247499073732},{"$f":"M128*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G128,'Demographic Change'!$B$16:$B$24,0))))","v":455.90218599481295},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E128,E128='Non-Demographic Change'!$C$20,E128='Non-Demographic Change'!$C$29,E128='Non-Demographic Change'!$C$38,E128='Non-Demographic Change'!$C$47,E128='Non-Demographic Change'!$C$56,E128='Non-Demographic Change'!$C$65,E128='Non-Demographic Change'!$C$74,E128='Non-Demographic Change'!$C$83,E128='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P128=0,J128,(J128/SUMIF($C$6:$C$455,$C128,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B128,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.29937013708781},{"$f":"IFERROR(IF($P128=0,K128,(K128/SUMIF($C$6:$C$455,$C128,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B128,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.59874027417561},{"$f":"IFERROR(IF($P128=0,L128,(L128/SUMIF($C$6:$C$455,$C128,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B128,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":429.58132641719152},{"$f":"IFERROR(IF($P128=0,M128,(M128/SUMIF($C$6:$C$455,$C128,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B128,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.68247499073732},{"$f":"IFERROR(IF($P128=0,N128,(N128/SUMIF($C$6:$C$455,$C128,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B128,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.90218599481295},null,{"$f":"IF(OR($E128='Commissioner plans'!$C$12,$E128='Commissioner plans'!$C$21,$E128='Commissioner plans'!$C$30,$E128='Commissioner plans'!$C$39,$E128='Commissioner plans'!$C$48,,$E128='Commissioner plans'!$C$57,,$E128='Commissioner plans'!$C$66,,$E128='Commissioner plans'!$C$75,$E128='Commissioner plans'!$C$84,$E128='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W128=0,Q128,Q128/SUMIF($C$6:$C$455,$C128,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B128,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":406.25787328640234},{"$f":"IFERROR(IF($W128=0,R128,R128/SUMIF($C$6:$C$455,$C128,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B128,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":414.51574657280474},{"$f":"IFERROR(IF($W128=0,S128,S128/SUMIF($C$6:$C$455,$C128,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B128,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":427.43341978510557},{"$f":"IFERROR(IF($W128=0,T128,T128/SUMIF($C$6:$C$455,$C128,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B128,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":440.46906261578363},{"$f":"IFERROR(IF($W128=0,U128,U128/SUMIF($C$6:$C$455,$C128,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B128,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":453.62267506483886},null,{"$f":"IF(OR($E128='Impact of trust strategy'!$C$12,$E128='Impact of trust strategy'!$C$21,$E128='Impact of trust strategy'!$C$30,$E128='Impact of trust strategy'!$C$39,$E128='Impact of trust strategy'!$C$48,,$E128='Impact of trust strategy'!$C$57,,$E128='Impact of trust strategy'!$C$66,,$E128='Impact of trust strategy'!$C$75,$E128='Impact of trust strategy'!$C$84,$E128='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD128=0,X128,X128/SUMIF($C$6:$C$455,$C128,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B128,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":408.28916265283431},{"$f":"IFERROR(IF($AD128=0,Y128,Y128/SUMIF($C$6:$C$455,$C128,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B128,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":416.58832530566872},{"$f":"IFERROR(IF($AD128=0,Z128,Z128/SUMIF($C$6:$C$455,$C128,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B128,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":429.57058688403106},{"$f":"IFERROR(IF($AD128=0,AA128,AA128/SUMIF($C$6:$C$455,$C128,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B128,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":442.67140792886249},{"$f":"IFERROR(IF($AD128=0,AB128,AB128/SUMIF($C$6:$C$455,$C128,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B128,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":455.89078844016302},null,"CDF","CD","Test 3","A&E","55-64",400,408.28916265283431,416.58832530566872,429.57058688403106,442.67140792886249,455.89078844016302]
["CDG","CD",14,"Test 3A&E",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"A&E","65-74",{"$f":"'Historical volumes'!$J23","v":420},null,{"$f":"H129*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G129,'Demographic Change'!$B$16:$B$24,0))))","v":431.06930221481309},{"$f":"J129*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G129,'Demographic Change'!$B$16:$B$24,0))))","v":442.13860442962613},{"$f":"K129*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G129,'Demographic Change'!$B$16:$B$24,0))))","v":459.47606572993573},{"$f":"L129*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G129,'Demographic Change'!$B$16:$B$24,0))))","v":476.98023338890215},{"$f":"M129*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G129,'Demographic Change'!$B$16:$B$24,0))))","v":494.6511074065254},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E129,E129='Non-Demographic Change'!$C$20,E129='Non-Demographic Change'!$C$29,E129='Non-Demographic Change'!$C$38,E129='Non-Demographic Change'!$C$47,E129='Non-Demographic Change'!$C$56,E129='Non-Demographic Change'!$C$65,E129='Non-Demographic Change'!$C$74,E129='Non-Demographic Change'!$C$83,E129='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P129=0,J129,(J129/SUMIF($C$6:$C$455,$C129,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B129,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":431.06930221481309},{"$f":"IFERROR(IF($P129=0,K129,(K129/SUMIF($C$6:$C$455,$C129,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B129,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.13860442962613},{"$f":"IFERROR(IF($P129=0,L129,(L129/SUMIF($C$6:$C$455,$C129,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B129,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.47606572993573},{"$f":"IFERROR(IF($P129=0,M129,(M129/SUMIF($C$6:$C$455,$C129,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B129,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":476.98023338890215},{"$f":"IFERROR(IF($P129=0,N129,(N129/SUMIF($C$6:$C$455,$C129,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B129,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.6511074065254},null,{"$f":"IF(OR($E129='Commissioner plans'!$C$12,$E129='Commissioner plans'!$C$21,$E129='Commissioner plans'!$C$30,$E129='Commissioner plans'!$C$39,$E129='Commissioner plans'!$C$48,,$E129='Commissioner plans'!$C$57,,$E129='Commissioner plans'!$C$66,,$E129='Commissioner plans'!$C$75,$E129='Commissioner plans'!$C$84,$E129='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W129=0,Q129,Q129/SUMIF($C$6:$C$455,$C129,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B129,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":428.91395570373902},{"$f":"IFERROR(IF($W129=0,R129,R129/SUMIF($C$6:$C$455,$C129,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B129,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":439.92791140747801},{"$f":"IFERROR(IF($W129=0,S129,S129/SUMIF($C$6:$C$455,$C129,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B129,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":457.17868540128603},{"$f":"IFERROR(IF($W129=0,T129,T129/SUMIF($C$6:$C$455,$C129,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B129,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":474.59533222195762},{"$f":"IFERROR(IF($W129=0,U129,U129/SUMIF($C$6:$C$455,$C129,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B129,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":492.17785186949277},null,{"$f":"IF(OR($E129='Impact of trust strategy'!$C$12,$E129='Impact of trust strategy'!$C$21,$E129='Impact of trust strategy'!$C$30,$E129='Impact of trust strategy'!$C$39,$E129='Impact of trust strategy'!$C$48,,$E129='Impact of trust strategy'!$C$57,,$E129='Impact of trust strategy'!$C$66,,$E129='Impact of trust strategy'!$C$75,$E129='Impact of trust strategy'!$C$84,$E129='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD129=0,X129,X129/SUMIF($C$6:$C$455,$C129,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B129,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":431.05852548225766},{"$f":"IFERROR(IF($AD129=0,Y129,Y129/SUMIF($C$6:$C$455,$C129,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B129,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":442.12755096451536},{"$f":"IFERROR(IF($AD129=0,Z129,Z129/SUMIF($C$6:$C$455,$C129,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B129,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":459.46457882829242},{"$f":"IFERROR(IF($AD129=0,AA129,AA129/SUMIF($C$6:$C$455,$C129,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B129,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":476.96830888306738},{"$f":"IFERROR(IF($AD129=0,AB129,AB129/SUMIF($C$6:$C$455,$C129,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B129,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":494.63874112884019},null,"CDG","CD","Test 3","A&E","65-74",420,431.05852548225766,442.12755096451536,459.46457882829242,476.96830888306738,494.63874112884019]
["CDH","CD",14,"Test 3A&E",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"A&E","75-84",{"$f":"'Historical volumes'!$K23","v":440},null,{"$f":"H130*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G130,'Demographic Change'!$B$16:$B$24,0))))","v":443.91497775580825},{"$f":"J130*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G130,'Demographic Change'!$B$16:$B$24,0))))","v":447.8299555116165},{"$f":"K130*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G130,'Demographic Change'!$B$16:$B$24,0))))","v":453.95617070357565},{"$f":"L130*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G130,'Demographic Change'!$B$16:$B$24,0))))","v":460.15488548360537},{"$f":"M130*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G130,'Demographic Change'!$B$16:$B$24,0))))","v":466.42609985170554},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E130,E130='Non-Demographic Change'!$C$20,E130='Non-Demographic Change'!$C$29,E130='Non-Demographic Change'!$C$38,E130='Non-Demographic Change'!$C$47,E130='Non-Demographic Change'!$C$56,E130='Non-Demographic Change'!$C$65,E130='Non-Demographic Change'!$C$74,E130='Non-Demographic Change'!$C$83,E130='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P130=0,J130,(J130/SUMIF($C$6:$C$455,$C130,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B130,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":443.91497775580825},{"$f":"IFERROR(IF($P130=0,K130,(K130/SUMIF($C$6:$C$455,$C130,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B130,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":447.8299555116165},{"$f":"IFERROR(IF($P130=0,L130,(L130/SUMIF($C$6:$C$455,$C130,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B130,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.95617070357565},{"$f":"IFERROR(IF($P130=0,M130,(M130/SUMIF($C$6:$C$455,$C130,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B130,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.15488548360537},{"$f":"IFERROR(IF($P130=0,N130,(N130/SUMIF($C$6:$C$455,$C130,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B130,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.42609985170554},null,{"$f":"IF(OR($E130='Commissioner plans'!$C$12,$E130='Commissioner plans'!$C$21,$E130='Commissioner plans'!$C$30,$E130='Commissioner plans'!$C$39,$E130='Commissioner plans'!$C$48,,$E130='Commissioner plans'!$C$57,,$E130='Commissioner plans'!$C$66,,$E130='Commissioner plans'!$C$75,$E130='Commissioner plans'!$C$84,$E130='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W130=0,Q130,Q130/SUMIF($C$6:$C$455,$C130,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B130,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":441.6954028670292},{"$f":"IFERROR(IF($W130=0,R130,R130/SUMIF($C$6:$C$455,$C130,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B130,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":445.59080573405839},{"$f":"IFERROR(IF($W130=0,S130,S130/SUMIF($C$6:$C$455,$C130,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B130,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":451.68638985005776},{"$f":"IFERROR(IF($W130=0,T130,T130/SUMIF($C$6:$C$455,$C130,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B130,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":457.85411105618732},{"$f":"IFERROR(IF($W130=0,U130,U130/SUMIF($C$6:$C$455,$C130,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B130,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":464.093969352447},null,{"$f":"IF(OR($E130='Impact of trust strategy'!$C$12,$E130='Impact of trust strategy'!$C$21,$E130='Impact of trust strategy'!$C$30,$E130='Impact of trust strategy'!$C$39,$E130='Impact of trust strategy'!$C$48,,$E130='Impact of trust strategy'!$C$57,,$E130='Impact of trust strategy'!$C$66,,$E130='Impact of trust strategy'!$C$75,$E130='Impact of trust strategy'!$C$84,$E130='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD130=0,X130,X130/SUMIF($C$6:$C$455,$C130,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B130,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":443.90387988136428},{"$f":"IFERROR(IF($AD130=0,Y130,Y130/SUMIF($C$6:$C$455,$C130,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B130,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":447.81875976272863},{"$f":"IFERROR(IF($AD130=0,Z130,Z130/SUMIF($C$6:$C$455,$C130,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B130,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":453.94482179930799},{"$f":"IFERROR(IF($AD130=0,AA130,AA130/SUMIF($C$6:$C$455,$C130,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B130,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":460.14338161146821},{"$f":"IFERROR(IF($AD130=0,AB130,AB130/SUMIF($C$6:$C$455,$C130,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B130,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":466.4144391992092},null,"CDH","CD","Test 3","A&E","75-84",440,443.90387988136428,447.81875976272863,453.94482179930799,460.14338161146821,466.4144391992092]
["CDI","CD",14,"Test 3A&E",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"A&E","85+",{"$f":"'Historical volumes'!$L23","v":460},null,{"$f":"H131*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G131,'Demographic Change'!$B$16:$B$24,0))))","v":441.06367439081072},{"$f":"J131*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G131,'Demographic Change'!$B$16:$B$24,0))))","v":422.12734878162138},{"$f":"K131*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G131,'Demographic Change'!$B$16:$B$24,0))))","v":392.50116194143811},{"$f":"L131*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G131,'Demographic Change'!$B$16:$B$24,0))))","v":362.60009295531501},{"$f":"M131*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G131,'Demographic Change'!$B$16:$B$24,0))))","v":332.39359936259206},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E131,E131='Non-Demographic Change'!$C$20,E131='Non-Demographic Change'!$C$29,E131='Non-Demographic Change'!$C$38,E131='Non-Demographic Change'!$C$47,E131='Non-Demographic Change'!$C$56,E131='Non-Demographic Change'!$C$65,E131='Non-Demographic Change'!$C$74,E131='Non-Demographic Change'!$C$83,E131='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P131=0,J131,(J131/SUMIF($C$6:$C$455,$C131,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B131,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":441.06367439081072},{"$f":"IFERROR(IF($P131=0,K131,(K131/SUMIF($C$6:$C$455,$C131,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B131,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":422.12734878162138},{"$f":"IFERROR(IF($P131=0,L131,(L131/SUMIF($C$6:$C$455,$C131,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B131,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":392.50116194143811},{"$f":"IFERROR(IF($P131=0,M131,(M131/SUMIF($C$6:$C$455,$C131,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B131,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.60009295531501},{"$f":"IFERROR(IF($P131=0,N131,(N131/SUMIF($C$6:$C$455,$C131,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B131,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.39359936259206},null,{"$f":"IF(OR($E131='Commissioner plans'!$C$12,$E131='Commissioner plans'!$C$21,$E131='Commissioner plans'!$C$30,$E131='Commissioner plans'!$C$39,$E131='Commissioner plans'!$C$48,,$E131='Commissioner plans'!$C$57,,$E131='Commissioner plans'!$C$66,,$E131='Commissioner plans'!$C$75,$E131='Commissioner plans'!$C$84,$E131='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W131=0,Q131,Q131/SUMIF($C$6:$C$455,$C131,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B131,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":438.85835601885668},{"$f":"IFERROR(IF($W131=0,R131,R131/SUMIF($C$6:$C$455,$C131,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B131,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":420.01671203771326},{"$f":"IFERROR(IF($W131=0,S131,S131/SUMIF($C$6:$C$455,$C131,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B131,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":390.53865613173093},{"$f":"IFERROR(IF($W131=0,T131,T131/SUMIF($C$6:$C$455,$C131,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B131,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":360.78709249053844},{"$f":"IFERROR(IF($W131=0,U131,U131/SUMIF($C$6:$C$455,$C131,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B131,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":330.73163136577909},null,{"$f":"IF(OR($E131='Impact of trust strategy'!$C$12,$E131='Impact of trust strategy'!$C$21,$E131='Impact of trust strategy'!$C$30,$E131='Impact of trust strategy'!$C$39,$E131='Impact of trust strategy'!$C$48,,$E131='Impact of trust strategy'!$C$57,,$E131='Impact of trust strategy'!$C$66,,$E131='Impact of trust strategy'!$C$75,$E131='Impact of trust strategy'!$C$84,$E131='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD131=0,X131,X131/SUMIF($C$6:$C$455,$C131,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B131,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":441.05264779895094},{"$f":"IFERROR(IF($AD131=0,Y131,Y131/SUMIF($C$6:$C$455,$C131,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B131,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":422.11679559790178},{"$f":"IFERROR(IF($AD131=0,Z131,Z131/SUMIF($C$6:$C$455,$C131,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B131,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":392.49134941238952},{"$f":"IFERROR(IF($AD131=0,AA131,AA131/SUMIF($C$6:$C$455,$C131,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B131,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":362.59102795299111},{"$f":"IFERROR(IF($AD131=0,AB131,AB131/SUMIF($C$6:$C$455,$C131,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B131,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":332.38528952260793},null,"CDI","CD","Test 3","A&E","85+",460,441.05264779895094,422.11679559790178,392.49134941238952,362.59102795299111,332.38528952260793]
["CEA","CE",15,"Test 3Community",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Community","0-18",{"$f":"'Historical volumes'!$D24","v":320},null,{"$f":"H132*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G132,'Demographic Change'!$B$16:$B$24,0))))","v":323.58987049410212},{"$f":"J132*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G132,'Demographic Change'!$B$16:$B$24,0))))","v":327.17974098820423},{"$f":"K132*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G132,'Demographic Change'!$B$16:$B$24,0))))","v":332.80211168852594},{"$f":"L132*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G132,'Demographic Change'!$B$16:$B$24,0))))","v":338.47727460199616},{"$f":"M132*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G132,'Demographic Change'!$B$16:$B$24,0))))","v":344.205229728615},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E132,E132='Non-Demographic Change'!$C$20,E132='Non-Demographic Change'!$C$29,E132='Non-Demographic Change'!$C$38,E132='Non-Demographic Change'!$C$47,E132='Non-Demographic Change'!$C$56,E132='Non-Demographic Change'!$C$65,E132='Non-Demographic Change'!$C$74,E132='Non-Demographic Change'!$C$83,E132='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P132=0,J132,(J132/SUMIF($C$6:$C$455,$C132,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B132,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":323.58987049410212},{"$f":"IFERROR(IF($P132=0,K132,(K132/SUMIF($C$6:$C$455,$C132,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B132,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.17974098820423},{"$f":"IFERROR(IF($P132=0,L132,(L132/SUMIF($C$6:$C$455,$C132,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B132,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.80211168852594},{"$f":"IFERROR(IF($P132=0,M132,(M132/SUMIF($C$6:$C$455,$C132,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B132,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.47727460199616},{"$f":"IFERROR(IF($P132=0,N132,(N132/SUMIF($C$6:$C$455,$C132,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B132,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.205229728615},null,{"$f":"IF(OR($E132='Commissioner plans'!$C$12,$E132='Commissioner plans'!$C$21,$E132='Commissioner plans'!$C$30,$E132='Commissioner plans'!$C$39,$E132='Commissioner plans'!$C$48,,$E132='Commissioner plans'!$C$57,,$E132='Commissioner plans'!$C$66,,$E132='Commissioner plans'!$C$75,$E132='Commissioner plans'!$C$84,$E132='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W132=0,Q132,Q132/SUMIF($C$6:$C$455,$C132,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B132,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":321.97192114163158},{"$f":"IFERROR(IF($W132=0,R132,R132/SUMIF($C$6:$C$455,$C132,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B132,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":325.54384228326319},{"$f":"IFERROR(IF($W132=0,S132,S132/SUMIF($C$6:$C$455,$C132,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B132,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":331.13810113008333},{"$f":"IFERROR(IF($W132=0,T132,T132/SUMIF($C$6:$C$455,$C132,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B132,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":336.78488822898618},{"$f":"IFERROR(IF($W132=0,U132,U132/SUMIF($C$6:$C$455,$C132,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B132,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":342.4842035799719},null,{"$f":"IF(OR($E132='Impact of trust strategy'!$C$12,$E132='Impact of trust strategy'!$C$21,$E132='Impact of trust strategy'!$C$30,$E132='Impact of trust strategy'!$C$39,$E132='Impact of trust strategy'!$C$48,,$E132='Impact of trust strategy'!$C$57,,$E132='Impact of trust strategy'!$C$66,,$E132='Impact of trust strategy'!$C$75,$E132='Impact of trust strategy'!$C$84,$E132='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD132=0,X132,X132/SUMIF($C$6:$C$455,$C132,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B132,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":323.58178074733968},{"$f":"IFERROR(IF($AD132=0,Y132,Y132/SUMIF($C$6:$C$455,$C132,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B132,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":327.17156149467945},{"$f":"IFERROR(IF($AD132=0,Z132,Z132/SUMIF($C$6:$C$455,$C132,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B132,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":332.79379163573373},{"$f":"IFERROR(IF($AD132=0,AA132,AA132/SUMIF($C$6:$C$455,$C132,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B132,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":338.46881267013106},{"$f":"IFERROR(IF($AD132=0,AB132,AB132/SUMIF($C$6:$C$455,$C132,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B132,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":344.19662459787173},null,"CEA","CE","Test 3","Community","0-18",320,323.58178074733968,327.17156149467945,332.79379163573373,338.46881267013106,344.19662459787173]
["CEB","CE",15,"Test 3Community",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Community","19-24",{"$f":"'Historical volumes'!$E24","v":340},null,{"$f":"H133*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G133,'Demographic Change'!$B$16:$B$24,0))))","v":345.19774011299438},{"$f":"J133*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G133,'Demographic Change'!$B$16:$B$24,0))))","v":350.39548022598876},{"$f":"K133*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G133,'Demographic Change'!$B$16:$B$24,0))))","v":358.53107344632775},{"$f":"L133*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G133,'Demographic Change'!$B$16:$B$24,0))))","v":366.75141242937866},{"$f":"M133*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G133,'Demographic Change'!$B$16:$B$24,0))))","v":375.05649717514137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E133,E133='Non-Demographic Change'!$C$20,E133='Non-Demographic Change'!$C$29,E133='Non-Demographic Change'!$C$38,E133='Non-Demographic Change'!$C$47,E133='Non-Demographic Change'!$C$56,E133='Non-Demographic Change'!$C$65,E133='Non-Demographic Change'!$C$74,E133='Non-Demographic Change'!$C$83,E133='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P133=0,J133,(J133/SUMIF($C$6:$C$455,$C133,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B133,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.19774011299438},{"$f":"IFERROR(IF($P133=0,K133,(K133/SUMIF($C$6:$C$455,$C133,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B133,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.39548022598876},{"$f":"IFERROR(IF($P133=0,L133,(L133/SUMIF($C$6:$C$455,$C133,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B133,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":358.53107344632775},{"$f":"IFERROR(IF($P133=0,M133,(M133/SUMIF($C$6:$C$455,$C133,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B133,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.75141242937866},{"$f":"IFERROR(IF($P133=0,N133,(N133/SUMIF($C$6:$C$455,$C133,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B133,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.05649717514137},null,{"$f":"IF(OR($E133='Commissioner plans'!$C$12,$E133='Commissioner plans'!$C$21,$E133='Commissioner plans'!$C$30,$E133='Commissioner plans'!$C$39,$E133='Commissioner plans'!$C$48,,$E133='Commissioner plans'!$C$57,,$E133='Commissioner plans'!$C$66,,$E133='Commissioner plans'!$C$75,$E133='Commissioner plans'!$C$84,$E133='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W133=0,Q133,Q133/SUMIF($C$6:$C$455,$C133,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B133,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":343.4717514124294},{"$f":"IFERROR(IF($W133=0,R133,R133/SUMIF($C$6:$C$455,$C133,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B133,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":348.64350282485884},{"$f":"IFERROR(IF($W133=0,S133,S133/SUMIF($C$6:$C$455,$C133,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B133,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":356.73841807909611},{"$f":"IFERROR(IF($W133=0,T133,T133/SUMIF($C$6:$C$455,$C133,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B133,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":364.91765536723176},{"$f":"IFERROR(IF($W133=0,U133,U133/SUMIF($C$6:$C$455,$C133,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B133,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.18121468926569},null,{"$f":"IF(OR($E133='Impact of trust strategy'!$C$12,$E133='Impact of trust strategy'!$C$21,$E133='Impact of trust strategy'!$C$30,$E133='Impact of trust strategy'!$C$39,$E133='Impact of trust strategy'!$C$48,,$E133='Impact of trust strategy'!$C$57,,$E133='Impact of trust strategy'!$C$66,,$E133='Impact of trust strategy'!$C$75,$E133='Impact of trust strategy'!$C$84,$E133='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD133=0,X133,X133/SUMIF($C$6:$C$455,$C133,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B133,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":345.18911016949153},{"$f":"IFERROR(IF($AD133=0,Y133,Y133/SUMIF($C$6:$C$455,$C133,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B133,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":350.38672033898308},{"$f":"IFERROR(IF($AD133=0,Z133,Z133/SUMIF($C$6:$C$455,$C133,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B133,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":358.52211016949155},{"$f":"IFERROR(IF($AD133=0,AA133,AA133/SUMIF($C$6:$C$455,$C133,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B133,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":366.74224364406786},{"$f":"IFERROR(IF($AD133=0,AB133,AB133/SUMIF($C$6:$C$455,$C133,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B133,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":375.04712076271198},null,"CEB","CE","Test 3","Community","19-24",340,345.18911016949153,350.38672033898308,358.52211016949155,366.74224364406786,375.04712076271198]
[{"$f":"CONCATENATE(INDEX($BC$6:$BC$15,MATCH($E134,$BB$6:$BB$15,0)),INDEX($BE$6:$BE$10,MATCH(F134,$BD$6:$BD$10,0)),INDEX($BG$6:$BG$14,MATCH(G134,$BF$6:$BF$14,0)))","v":"CEC"},"CE",15,"Test 3Community",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Community","25-34",{"$f":"'Historical volumes'!$F24","v":360},null,{"$f":"H134*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G134,'Demographic Change'!$B$16:$B$24,0))))","v":363.47074468085111},{"$f":"J134*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G134,'Demographic Change'!$B$16:$B$24,0))))","v":366.94148936170217},{"$f":"K134*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G134,'Demographic Change'!$B$16:$B$24,0))))","v":372.38696808510645},{"$f":"L134*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G134,'Demographic Change'!$B$16:$B$24,0))))","v":377.89228723404261},{"$f":"M134*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G134,'Demographic Change'!$B$16:$B$24,0))))","v":383.45744680851072},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E134,E134='Non-Demographic Change'!$C$20,E134='Non-Demographic Change'!$C$29,E134='Non-Demographic Change'!$C$38,E134='Non-Demographic Change'!$C$47,E134='Non-Demographic Change'!$C$56,E134='Non-Demographic Change'!$C$65,E134='Non-Demographic Change'!$C$74,E134='Non-Demographic Change'!$C$83,E134='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P134=0,J134,(J134/SUMIF($C$6:$C$455,$C134,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B134,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.47074468085111},{"$f":"IFERROR(IF($P134=0,K134,(K134/SUMIF($C$6:$C$455,$C134,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B134,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.94148936170217},{"$f":"IFERROR(IF($P134=0,L134,(L134/SUMIF($C$6:$C$455,$C134,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B134,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":372.38696808510645},{"$f":"IFERROR(IF($P134=0,M134,(M134/SUMIF($C$6:$C$455,$C134,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B134,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.89228723404261},{"$f":"IFERROR(IF($P134=0,N134,(N134/SUMIF($C$6:$C$455,$C134,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B134,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.45744680851072},null,{"$f":"IF(OR($E134='Commissioner plans'!$C$12,$E134='Commissioner plans'!$C$21,$E134='Commissioner plans'!$C$30,$E134='Commissioner plans'!$C$39,$E134='Commissioner plans'!$C$48,,$E134='Commissioner plans'!$C$57,,$E134='Commissioner plans'!$C$66,,$E134='Commissioner plans'!$C$75,$E134='Commissioner plans'!$C$84,$E134='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W134=0,Q134,Q134/SUMIF($C$6:$C$455,$C134,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B134,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":361.65339095744685},{"$f":"IFERROR(IF($W134=0,R134,R134/SUMIF($C$6:$C$455,$C134,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B134,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":365.10678191489365},{"$f":"IFERROR(IF($W134=0,S134,S134/SUMIF($C$6:$C$455,$C134,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B134,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":370.52503324468091},{"$f":"IFERROR(IF($W134=0,T134,T134/SUMIF($C$6:$C$455,$C134,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B134,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.00282579787239},{"$f":"IFERROR(IF($W134=0,U134,U134/SUMIF($C$6:$C$455,$C134,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B134,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":381.54015957446819},null,{"$f":"IF(OR($E134='Impact of trust strategy'!$C$12,$E134='Impact of trust strategy'!$C$21,$E134='Impact of trust strategy'!$C$30,$E134='Impact of trust strategy'!$C$39,$E134='Impact of trust strategy'!$C$48,,$E134='Impact of trust strategy'!$C$57,,$E134='Impact of trust strategy'!$C$66,,$E134='Impact of trust strategy'!$C$75,$E134='Impact of trust strategy'!$C$84,$E134='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD134=0,X134,X134/SUMIF($C$6:$C$455,$C134,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B134,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":363.46165791223405},{"$f":"IFERROR(IF($AD134=0,Y134,Y134/SUMIF($C$6:$C$455,$C134,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B134,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":366.93231582446805},{"$f":"IFERROR(IF($AD134=0,Z134,Z134/SUMIF($C$6:$C$455,$C134,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B134,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":372.3776584109043},{"$f":"IFERROR(IF($AD134=0,AA134,AA134/SUMIF($C$6:$C$455,$C134,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B134,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":377.88283992686172},{"$f":"IFERROR(IF($AD134=0,AB134,AB134/SUMIF($C$6:$C$455,$C134,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B134,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":383.44786037234047},null,"CEC","CE","Test 3","Community","25-34",360,363.46165791223405,{"$f":"AF134","v":366.93231582446805},{"$f":"AG134","v":372.3776584109043},{"$f":"AH134","v":377.88283992686172},{"$f":"AI134","v":383.44786037234047}]
["CED",{"$f":"LEFT(A135,2)","v":"CE"},15,{"$f":"E135&F135","v":"Test 3Community"},{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Community","35-44",{"$f":"'Historical volumes'!$G24","v":380},null,{"$f":"H135*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G135,'Demographic Change'!$B$16:$B$24,0))))","v":367.66619519094769},{"$f":"J135*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G135,'Demographic Change'!$B$16:$B$24,0))))","v":355.33239038189532},{"$f":"K135*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G135,'Demographic Change'!$B$16:$B$24,0))))","v":336.03960396039605},{"$f":"L135*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G135,'Demographic Change'!$B$16:$B$24,0))))","v":316.54879773691653},{"$f":"M135*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G135,'Demographic Change'!$B$16:$B$24,0))))","v":296.85997171145681},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E135,E135='Non-Demographic Change'!$C$20,E135='Non-Demographic Change'!$C$29,E135='Non-Demographic Change'!$C$38,E135='Non-Demographic Change'!$C$47,E135='Non-Demographic Change'!$C$56,E135='Non-Demographic Change'!$C$65,E135='Non-Demographic Change'!$C$74,E135='Non-Demographic Change'!$C$83,E135='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P135=0,J135,(J135/SUMIF($C$6:$C$455,$C135,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B135,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.66619519094769},{"$f":"IFERROR(IF($P135=0,K135,(K135/SUMIF($C$6:$C$455,$C135,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B135,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":355.33239038189532},{"$f":"IFERROR(IF($P135=0,L135,(L135/SUMIF($C$6:$C$455,$C135,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B135,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.03960396039605},{"$f":"IFERROR(IF($P135=0,M135,(M135/SUMIF($C$6:$C$455,$C135,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B135,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":316.54879773691653},{"$f":"IFERROR(IF($P135=0,N135,(N135/SUMIF($C$6:$C$455,$C135,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B135,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.85997171145681},null,{"$f":"IF(OR($E135='Commissioner plans'!$C$12,$E135='Commissioner plans'!$C$21,$E135='Commissioner plans'!$C$30,$E135='Commissioner plans'!$C$39,$E135='Commissioner plans'!$C$48,,$E135='Commissioner plans'!$C$57,,$E135='Commissioner plans'!$C$66,,$E135='Commissioner plans'!$C$75,$E135='Commissioner plans'!$C$84,$E135='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W135=0,Q135,Q135/SUMIF($C$6:$C$455,$C135,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B135,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":365.82786421499293},{"$f":"IFERROR(IF($W135=0,R135,R135/SUMIF($C$6:$C$455,$C135,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B135,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":353.55572842998583},{"$f":"IFERROR(IF($W135=0,S135,S135/SUMIF($C$6:$C$455,$C135,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B135,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":334.35940594059406},{"$f":"IFERROR(IF($W135=0,T135,T135/SUMIF($C$6:$C$455,$C135,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B135,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":314.96605374823196},{"$f":"IFERROR(IF($W135=0,U135,U135/SUMIF($C$6:$C$455,$C135,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B135,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":295.37567185289953},null,{"$f":"IF(OR($E135='Impact of trust strategy'!$C$12,$E135='Impact of trust strategy'!$C$21,$E135='Impact of trust strategy'!$C$30,$E135='Impact of trust strategy'!$C$39,$E135='Impact of trust strategy'!$C$48,,$E135='Impact of trust strategy'!$C$57,,$E135='Impact of trust strategy'!$C$66,,$E135='Impact of trust strategy'!$C$75,$E135='Impact of trust strategy'!$C$84,$E135='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD135=0,X135,X135/SUMIF($C$6:$C$455,$C135,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B135,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":367.65700353606786},{"$f":"IFERROR(IF($AD135=0,Y135,Y135/SUMIF($C$6:$C$455,$C135,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B135,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":355.32350707213573},{"$f":"IFERROR(IF($AD135=0,Z135,Z135/SUMIF($C$6:$C$455,$C135,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B135,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":336.03120297029699},{"$f":"IFERROR(IF($AD135=0,AA135,AA135/SUMIF($C$6:$C$455,$C135,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B135,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":316.54088401697311},{"$f":"IFERROR(IF($AD135=0,AB135,AB135/SUMIF($C$6:$C$455,$C135,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B135,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":296.85255021216398},null,{"$f":"A135","v":"CED"},{"$f":"B135","v":"CE"},{"$f":"E135","v":"Test 3"},{"$f":"F135","v":"Community"},{"$f":"G135","v":"35-44"},{"$f":"H135","v":380},{"$f":"AE135","v":367.65700353606786},355.32350707213573,336.03120297029699,316.54088401697311,296.85255021216398]
["CEE","CE",{"$f":"IF(F136=F135,C135,C135+1)","v":15},"Test 3Community",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Community","45-54",{"$f":"'Historical volumes'!$H24","v":400},null,{"$f":"H136*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G136,'Demographic Change'!$B$16:$B$24,0))))","v":396.89783743475016},{"$f":"J136*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G136,'Demographic Change'!$B$16:$B$24,0))))","v":393.79567486950032},{"$f":"K136*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G136,'Demographic Change'!$B$16:$B$24,0))))","v":388.93363161819531},{"$f":"L136*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G136,'Demographic Change'!$B$16:$B$24,0))))","v":384.01193139448168},{"$f":"M136*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G136,'Demographic Change'!$B$16:$B$24,0))))","v":379.03057419835937},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E136,E136='Non-Demographic Change'!$C$20,E136='Non-Demographic Change'!$C$29,E136='Non-Demographic Change'!$C$38,E136='Non-Demographic Change'!$C$47,E136='Non-Demographic Change'!$C$56,E136='Non-Demographic Change'!$C$65,E136='Non-Demographic Change'!$C$74,E136='Non-Demographic Change'!$C$83,E136='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P136=0,J136,(J136/SUMIF($C$6:$C$455,$C136,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B136,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.89783743475016},{"$f":"IFERROR(IF($P136=0,K136,(K136/SUMIF($C$6:$C$455,$C136,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B136,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.79567486950032},{"$f":"IFERROR(IF($P136=0,L136,(L136/SUMIF($C$6:$C$455,$C136,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B136,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":388.93363161819531},{"$f":"IFERROR(IF($P136=0,M136,(M136/SUMIF($C$6:$C$455,$C136,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B136,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":384.01193139448168},{"$f":"IFERROR(IF($P136=0,N136,(N136/SUMIF($C$6:$C$455,$C136,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B136,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.03057419835937},null,{"$f":"IF(OR($E136='Commissioner plans'!$C$12,$E136='Commissioner plans'!$C$21,$E136='Commissioner plans'!$C$30,$E136='Commissioner plans'!$C$39,$E136='Commissioner plans'!$C$48,,$E136='Commissioner plans'!$C$57,,$E136='Commissioner plans'!$C$66,,$E136='Commissioner plans'!$C$75,$E136='Commissioner plans'!$C$84,$E136='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W136=0,Q136,Q136/SUMIF($C$6:$C$455,$C136,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B136,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.91334824757638},{"$f":"IFERROR(IF($W136=0,R136,R136/SUMIF($C$6:$C$455,$C136,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B136,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":391.82669649515282},{"$f":"IFERROR(IF($W136=0,S136,S136/SUMIF($C$6:$C$455,$C136,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B136,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":386.98896346010434},{"$f":"IFERROR(IF($W136=0,T136,T136/SUMIF($C$6:$C$455,$C136,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B136,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":382.09187173750928},{"$f":"IFERROR(IF($W136=0,U136,U136/SUMIF($C$6:$C$455,$C136,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B136,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":377.13542132736757},null,{"$f":"IF(OR($E136='Impact of trust strategy'!$C$12,$E136='Impact of trust strategy'!$C$21,$E136='Impact of trust strategy'!$C$30,$E136='Impact of trust strategy'!$C$39,$E136='Impact of trust strategy'!$C$48,,$E136='Impact of trust strategy'!$C$57,,$E136='Impact of trust strategy'!$C$66,,$E136='Impact of trust strategy'!$C$75,$E136='Impact of trust strategy'!$C$84,$E136='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD136=0,X136,X136/SUMIF($C$6:$C$455,$C136,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B136,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.8879149888142},{"$f":"IFERROR(IF($AD136=0,Y136,Y136/SUMIF($C$6:$C$455,$C136,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B136,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":393.78582997762857},{"$f":"IFERROR(IF($AD136=0,Z136,Z136/SUMIF($C$6:$C$455,$C136,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B136,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":388.92390827740485},{"$f":"IFERROR(IF($AD136=0,AA136,AA136/SUMIF($C$6:$C$455,$C136,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B136,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":384.00233109619677},{"$f":"IFERROR(IF($AD136=0,AB136,AB136/SUMIF($C$6:$C$455,$C136,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B136,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":379.02109843400439},null,"CEE","CE","Test 3","Community","45-54",400,396.8879149888142,393.78582997762857,388.92390827740485,384.00233109619677,379.02109843400439]
["CEF","CE",15,"Test 3Community",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Community","55-64",{"$f":"'Historical volumes'!$I24","v":420},null,{"$f":"H137*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G137,'Demographic Change'!$B$16:$B$24,0))))","v":428.7143386439422},{"$f":"J137*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G137,'Demographic Change'!$B$16:$B$24,0))))","v":437.4286772878844},{"$f":"K137*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G137,'Demographic Change'!$B$16:$B$24,0))))","v":451.06039273805106},{"$f":"L137*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G137,'Demographic Change'!$B$16:$B$24,0))))","v":464.81659874027412},{"$f":"M137*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G137,'Demographic Change'!$B$16:$B$24,0))))","v":478.6972952945535},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E137,E137='Non-Demographic Change'!$C$20,E137='Non-Demographic Change'!$C$29,E137='Non-Demographic Change'!$C$38,E137='Non-Demographic Change'!$C$47,E137='Non-Demographic Change'!$C$56,E137='Non-Demographic Change'!$C$65,E137='Non-Demographic Change'!$C$74,E137='Non-Demographic Change'!$C$83,E137='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P137=0,J137,(J137/SUMIF($C$6:$C$455,$C137,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B137,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.7143386439422},{"$f":"IFERROR(IF($P137=0,K137,(K137/SUMIF($C$6:$C$455,$C137,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B137,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":437.4286772878844},{"$f":"IFERROR(IF($P137=0,L137,(L137/SUMIF($C$6:$C$455,$C137,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B137,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.06039273805106},{"$f":"IFERROR(IF($P137=0,M137,(M137/SUMIF($C$6:$C$455,$C137,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B137,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.81659874027412},{"$f":"IFERROR(IF($P137=0,N137,(N137/SUMIF($C$6:$C$455,$C137,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B137,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":478.6972952945535},null,{"$f":"IF(OR($E137='Commissioner plans'!$C$12,$E137='Commissioner plans'!$C$21,$E137='Commissioner plans'!$C$30,$E137='Commissioner plans'!$C$39,$E137='Commissioner plans'!$C$48,,$E137='Commissioner plans'!$C$57,,$E137='Commissioner plans'!$C$66,,$E137='Commissioner plans'!$C$75,$E137='Commissioner plans'!$C$84,$E137='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W137=0,Q137,Q137/SUMIF($C$6:$C$455,$C137,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B137,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":426.57076695072249},{"$f":"IFERROR(IF($W137=0,R137,R137/SUMIF($C$6:$C$455,$C137,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B137,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":435.241533901445},{"$f":"IFERROR(IF($W137=0,S137,S137/SUMIF($C$6:$C$455,$C137,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B137,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":448.80509077436079},{"$f":"IFERROR(IF($W137=0,T137,T137/SUMIF($C$6:$C$455,$C137,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B137,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":462.49251574657274},{"$f":"IFERROR(IF($W137=0,U137,U137/SUMIF($C$6:$C$455,$C137,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B137,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":476.30380881808071},null,{"$f":"IF(OR($E137='Impact of trust strategy'!$C$12,$E137='Impact of trust strategy'!$C$21,$E137='Impact of trust strategy'!$C$30,$E137='Impact of trust strategy'!$C$39,$E137='Impact of trust strategy'!$C$48,,$E137='Impact of trust strategy'!$C$57,,$E137='Impact of trust strategy'!$C$66,,$E137='Impact of trust strategy'!$C$75,$E137='Impact of trust strategy'!$C$84,$E137='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD137=0,X137,X137/SUMIF($C$6:$C$455,$C137,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B137,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":428.70362078547606},{"$f":"IFERROR(IF($AD137=0,Y137,Y137/SUMIF($C$6:$C$455,$C137,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B137,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":437.41774157095216},{"$f":"IFERROR(IF($AD137=0,Z137,Z137/SUMIF($C$6:$C$455,$C137,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B137,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":451.04911622823255},{"$f":"IFERROR(IF($AD137=0,AA137,AA137/SUMIF($C$6:$C$455,$C137,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B137,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":464.80497832530557},{"$f":"IFERROR(IF($AD137=0,AB137,AB137/SUMIF($C$6:$C$455,$C137,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B137,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":478.68532786217105},null,"CEF","CE","Test 3","Community","55-64",420,428.70362078547606,437.41774157095216,451.04911622823255,464.80497832530557,478.68532786217105]
["CEG","CE",15,"Test 3Community",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Community","65-74",{"$f":"'Historical volumes'!$J24","v":440},null,{"$f":"H138*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G138,'Demographic Change'!$B$16:$B$24,0))))","v":451.59641184408991},{"$f":"J138*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G138,'Demographic Change'!$B$16:$B$24,0))))","v":463.19282368817977},{"$f":"K138*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G138,'Demographic Change'!$B$16:$B$24,0))))","v":481.35587838374221},{"$f":"L138*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G138,'Demographic Change'!$B$16:$B$24,0))))","v":499.69357783599276},{"$f":"M138*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G138,'Demographic Change'!$B$16:$B$24,0))))","v":518.20592204493141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E138,E138='Non-Demographic Change'!$C$20,E138='Non-Demographic Change'!$C$29,E138='Non-Demographic Change'!$C$38,E138='Non-Demographic Change'!$C$47,E138='Non-Demographic Change'!$C$56,E138='Non-Demographic Change'!$C$65,E138='Non-Demographic Change'!$C$74,E138='Non-Demographic Change'!$C$83,E138='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P138=0,J138,(J138/SUMIF($C$6:$C$455,$C138,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B138,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.59641184408991},{"$f":"IFERROR(IF($P138=0,K138,(K138/SUMIF($C$6:$C$455,$C138,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B138,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.19282368817977},{"$f":"IFERROR(IF($P138=0,L138,(L138/SUMIF($C$6:$C$455,$C138,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B138,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.35587838374221},{"$f":"IFERROR(IF($P138=0,M138,(M138/SUMIF($C$6:$C$455,$C138,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B138,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":499.69357783599276},{"$f":"IFERROR(IF($P138=0,N138,(N138/SUMIF($C$6:$C$455,$C138,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B138,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":518.20592204493141},null,{"$f":"IF(OR($E138='Commissioner plans'!$C$12,$E138='Commissioner plans'!$C$21,$E138='Commissioner plans'!$C$30,$E138='Commissioner plans'!$C$39,$E138='Commissioner plans'!$C$48,,$E138='Commissioner plans'!$C$57,,$E138='Commissioner plans'!$C$66,,$E138='Commissioner plans'!$C$75,$E138='Commissioner plans'!$C$84,$E138='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W138=0,Q138,Q138/SUMIF($C$6:$C$455,$C138,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B138,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":449.33842978486945},{"$f":"IFERROR(IF($W138=0,R138,R138/SUMIF($C$6:$C$455,$C138,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B138,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.87685956973888},{"$f":"IFERROR(IF($W138=0,S138,S138/SUMIF($C$6:$C$455,$C138,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B138,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":478.94909899182352},{"$f":"IFERROR(IF($W138=0,T138,T138/SUMIF($C$6:$C$455,$C138,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B138,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":497.19510994681281},{"$f":"IFERROR(IF($W138=0,U138,U138/SUMIF($C$6:$C$455,$C138,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B138,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":515.6148924347068},null,{"$f":"IF(OR($E138='Impact of trust strategy'!$C$12,$E138='Impact of trust strategy'!$C$21,$E138='Impact of trust strategy'!$C$30,$E138='Impact of trust strategy'!$C$39,$E138='Impact of trust strategy'!$C$48,,$E138='Impact of trust strategy'!$C$57,,$E138='Impact of trust strategy'!$C$66,,$E138='Impact of trust strategy'!$C$75,$E138='Impact of trust strategy'!$C$84,$E138='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD138=0,X138,X138/SUMIF($C$6:$C$455,$C138,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B138,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":451.58512193379374},{"$f":"IFERROR(IF($AD138=0,Y138,Y138/SUMIF($C$6:$C$455,$C138,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B138,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":463.18124386758751},{"$f":"IFERROR(IF($AD138=0,Z138,Z138/SUMIF($C$6:$C$455,$C138,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B138,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":481.34384448678259},{"$f":"IFERROR(IF($AD138=0,AA138,AA138/SUMIF($C$6:$C$455,$C138,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B138,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":499.68108549654681},{"$f":"IFERROR(IF($AD138=0,AB138,AB138/SUMIF($C$6:$C$455,$C138,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B138,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":518.19296689688031},null,"CEG","CE","Test 3","Community","65-74",440,451.58512193379374,463.18124386758751,481.34384448678259,499.68108549654681,518.19296689688031]
["CEH","CE",15,"Test 3Community",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Community","75-84",{"$f":"'Historical volumes'!$K24","v":460},null,{"$f":"H139*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G139,'Demographic Change'!$B$16:$B$24,0))))","v":464.09293129016316},{"$f":"J139*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G139,'Demographic Change'!$B$16:$B$24,0))))","v":468.18586258032633},{"$f":"K139*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G139,'Demographic Change'!$B$16:$B$24,0))))","v":474.5905420991927},{"$f":"L139*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G139,'Demographic Change'!$B$16:$B$24,0))))","v":481.07101664195102},{"$f":"M139*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G139,'Demographic Change'!$B$16:$B$24,0))))","v":487.62728620860116},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E139,E139='Non-Demographic Change'!$C$20,E139='Non-Demographic Change'!$C$29,E139='Non-Demographic Change'!$C$38,E139='Non-Demographic Change'!$C$47,E139='Non-Demographic Change'!$C$56,E139='Non-Demographic Change'!$C$65,E139='Non-Demographic Change'!$C$74,E139='Non-Demographic Change'!$C$83,E139='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P139=0,J139,(J139/SUMIF($C$6:$C$455,$C139,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B139,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.09293129016316},{"$f":"IFERROR(IF($P139=0,K139,(K139/SUMIF($C$6:$C$455,$C139,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B139,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.18586258032633},{"$f":"IFERROR(IF($P139=0,L139,(L139/SUMIF($C$6:$C$455,$C139,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B139,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.5905420991927},{"$f":"IFERROR(IF($P139=0,M139,(M139/SUMIF($C$6:$C$455,$C139,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B139,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.07101664195102},{"$f":"IFERROR(IF($P139=0,N139,(N139/SUMIF($C$6:$C$455,$C139,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B139,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":487.62728620860116},null,{"$f":"IF(OR($E139='Commissioner plans'!$C$12,$E139='Commissioner plans'!$C$21,$E139='Commissioner plans'!$C$30,$E139='Commissioner plans'!$C$39,$E139='Commissioner plans'!$C$48,,$E139='Commissioner plans'!$C$57,,$E139='Commissioner plans'!$C$66,,$E139='Commissioner plans'!$C$75,$E139='Commissioner plans'!$C$84,$E139='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W139=0,Q139,Q139/SUMIF($C$6:$C$455,$C139,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B139,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":461.77246663371233},{"$f":"IFERROR(IF($W139=0,R139,R139/SUMIF($C$6:$C$455,$C139,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B139,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.84493326742472},{"$f":"IFERROR(IF($W139=0,S139,S139/SUMIF($C$6:$C$455,$C139,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B139,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":472.21758938869675},{"$f":"IFERROR(IF($W139=0,T139,T139/SUMIF($C$6:$C$455,$C139,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B139,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":478.66566155874125},{"$f":"IFERROR(IF($W139=0,U139,U139/SUMIF($C$6:$C$455,$C139,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B139,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":485.18914977755816},null,{"$f":"IF(OR($E139='Impact of trust strategy'!$C$12,$E139='Impact of trust strategy'!$C$21,$E139='Impact of trust strategy'!$C$30,$E139='Impact of trust strategy'!$C$39,$E139='Impact of trust strategy'!$C$48,,$E139='Impact of trust strategy'!$C$57,,$E139='Impact of trust strategy'!$C$66,,$E139='Impact of trust strategy'!$C$75,$E139='Impact of trust strategy'!$C$84,$E139='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD139=0,X139,X139/SUMIF($C$6:$C$455,$C139,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B139,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.08132896688085},{"$f":"IFERROR(IF($AD139=0,Y139,Y139/SUMIF($C$6:$C$455,$C139,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B139,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.17415793376182},{"$f":"IFERROR(IF($AD139=0,Z139,Z139/SUMIF($C$6:$C$455,$C139,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B139,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":474.57867733564018},{"$f":"IFERROR(IF($AD139=0,AA139,AA139/SUMIF($C$6:$C$455,$C139,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B139,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":481.05898986653489},{"$f":"IFERROR(IF($AD139=0,AB139,AB139/SUMIF($C$6:$C$455,$C139,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B139,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":487.61509552644588},null,"CEH","CE","Test 3","Community","75-84",460,464.08132896688085,468.17415793376182,474.57867733564018,481.05898986653489,487.61509552644588]
["CEI","CE",15,"Test 3Community",{"$f":"'Instructions and Choices'!$C$29","v":"Test 3"},"Community","85+",{"$f":"'Historical volumes'!$L24","v":480},null,{"$f":"H140*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G140,'Demographic Change'!$B$16:$B$24,0))))","v":460.24035588606336},{"$f":"J140*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G140,'Demographic Change'!$B$16:$B$24,0))))","v":440.48071177212665},{"$f":"K140*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G140,'Demographic Change'!$B$16:$B$24,0))))","v":409.56642985193542},{"$f":"L140*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G140,'Demographic Change'!$B$16:$B$24,0))))","v":378.36531438815479},{"$f":"M140*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G140,'Demographic Change'!$B$16:$B$24,0))))","v":346.84549498705258},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E140,E140='Non-Demographic Change'!$C$20,E140='Non-Demographic Change'!$C$29,E140='Non-Demographic Change'!$C$38,E140='Non-Demographic Change'!$C$47,E140='Non-Demographic Change'!$C$56,E140='Non-Demographic Change'!$C$65,E140='Non-Demographic Change'!$C$74,E140='Non-Demographic Change'!$C$83,E140='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P140=0,J140,(J140/SUMIF($C$6:$C$455,$C140,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B140,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.24035588606336},{"$f":"IFERROR(IF($P140=0,K140,(K140/SUMIF($C$6:$C$455,$C140,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B140,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":440.48071177212665},{"$f":"IFERROR(IF($P140=0,L140,(L140/SUMIF($C$6:$C$455,$C140,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B140,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.56642985193542},{"$f":"IFERROR(IF($P140=0,M140,(M140/SUMIF($C$6:$C$455,$C140,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B140,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.36531438815479},{"$f":"IFERROR(IF($P140=0,N140,(N140/SUMIF($C$6:$C$455,$C140,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B140,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.84549498705258},null,{"$f":"IF(OR($E140='Commissioner plans'!$C$12,$E140='Commissioner plans'!$C$21,$E140='Commissioner plans'!$C$30,$E140='Commissioner plans'!$C$39,$E140='Commissioner plans'!$C$48,,$E140='Commissioner plans'!$C$57,,$E140='Commissioner plans'!$C$66,,$E140='Commissioner plans'!$C$75,$E140='Commissioner plans'!$C$84,$E140='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W140=0,Q140,Q140/SUMIF($C$6:$C$455,$C140,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B140,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.93915410663305},{"$f":"IFERROR(IF($W140=0,R140,R140/SUMIF($C$6:$C$455,$C140,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B140,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":438.27830821326603},{"$f":"IFERROR(IF($W140=0,S140,S140/SUMIF($C$6:$C$455,$C140,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B140,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":407.51859770267572},{"$f":"IFERROR(IF($W140=0,T140,T140/SUMIF($C$6:$C$455,$C140,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B140,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.473487816214},{"$f":"IFERROR(IF($W140=0,U140,U140/SUMIF($C$6:$C$455,$C140,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B140,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":345.11126751211731},null,{"$f":"IF(OR($E140='Impact of trust strategy'!$C$12,$E140='Impact of trust strategy'!$C$21,$E140='Impact of trust strategy'!$C$30,$E140='Impact of trust strategy'!$C$39,$E140='Impact of trust strategy'!$C$48,,$E140='Impact of trust strategy'!$C$57,,$E140='Impact of trust strategy'!$C$66,,$E140='Impact of trust strategy'!$C$75,$E140='Impact of trust strategy'!$C$84,$E140='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD140=0,X140,X140/SUMIF($C$6:$C$455,$C140,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B140,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":460.22884987716617},{"$f":"IFERROR(IF($AD140=0,Y140,Y140/SUMIF($C$6:$C$455,$C140,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B140,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":440.46969975433234},{"$f":"IFERROR(IF($AD140=0,Z140,Z140/SUMIF($C$6:$C$455,$C140,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B140,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":409.55619069118904},{"$f":"IFERROR(IF($AD140=0,AA140,AA140/SUMIF($C$6:$C$455,$C140,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B140,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":378.35585525529501},{"$f":"IFERROR(IF($AD140=0,AB140,AB140/SUMIF($C$6:$C$455,$C140,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B140,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":346.83682384967784},null,"CEI","CE","Test 3","Community","85+",480,460.22884987716617,440.46969975433234,409.55619069118904,378.35585525529501,346.83682384967784]
["DAA","DA",16,"Test Spec 4Outpatient",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Outpatient","0-18",{"$f":"'Historical volumes'!$D27","v":270},null,{"$f":"H141*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G141,'Demographic Change'!$B$16:$B$24,0))))","v":273.02895322939867},{"$f":"J141*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G141,'Demographic Change'!$B$16:$B$24,0))))","v":276.05790645879733},{"$f":"K141*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G141,'Demographic Change'!$B$16:$B$24,0))))","v":280.80178173719378},{"$f":"L141*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G141,'Demographic Change'!$B$16:$B$24,0))))","v":285.59020044543428},{"$f":"M141*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G141,'Demographic Change'!$B$16:$B$24,0))))","v":290.42316258351889},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E141,E141='Non-Demographic Change'!$C$20,E141='Non-Demographic Change'!$C$29,E141='Non-Demographic Change'!$C$38,E141='Non-Demographic Change'!$C$47,E141='Non-Demographic Change'!$C$56,E141='Non-Demographic Change'!$C$65,E141='Non-Demographic Change'!$C$74,E141='Non-Demographic Change'!$C$83,E141='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P141=0,J141,(J141/SUMIF($C$6:$C$455,$C141,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B141,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":273.02895322939867},{"$f":"IFERROR(IF($P141=0,K141,(K141/SUMIF($C$6:$C$455,$C141,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B141,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":276.05790645879733},{"$f":"IFERROR(IF($P141=0,L141,(L141/SUMIF($C$6:$C$455,$C141,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B141,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":280.80178173719378},{"$f":"IFERROR(IF($P141=0,M141,(M141/SUMIF($C$6:$C$455,$C141,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B141,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":285.59020044543428},{"$f":"IFERROR(IF($P141=0,N141,(N141/SUMIF($C$6:$C$455,$C141,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B141,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":290.42316258351889},null,{"$f":"IF(OR($E141='Commissioner plans'!$C$12,$E141='Commissioner plans'!$C$21,$E141='Commissioner plans'!$C$30,$E141='Commissioner plans'!$C$39,$E141='Commissioner plans'!$C$48,,$E141='Commissioner plans'!$C$57,,$E141='Commissioner plans'!$C$66,,$E141='Commissioner plans'!$C$75,$E141='Commissioner plans'!$C$84,$E141='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W141=0,Q141,Q141/SUMIF($C$6:$C$455,$C141,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B141,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":234.98919432071273},{"$f":"IFERROR(IF($W141=0,R141,R141/SUMIF($C$6:$C$455,$C141,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B141,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":237.5961386414254},{"$f":"IFERROR(IF($W141=0,S141,S141/SUMIF($C$6:$C$455,$C141,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B141,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":279.39777282850781},{"$f":"IFERROR(IF($W141=0,T141,T141/SUMIF($C$6:$C$455,$C141,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B141,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":284.16224944320709},{"$f":"IFERROR(IF($W141=0,U141,U141/SUMIF($C$6:$C$455,$C141,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B141,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":288.97104677060128},null,{"$f":"IF(OR($E141='Impact of trust strategy'!$C$12,$E141='Impact of trust strategy'!$C$21,$E141='Impact of trust strategy'!$C$30,$E141='Impact of trust strategy'!$C$39,$E141='Impact of trust strategy'!$C$48,,$E141='Impact of trust strategy'!$C$57,,$E141='Impact of trust strategy'!$C$66,,$E141='Impact of trust strategy'!$C$75,$E141='Impact of trust strategy'!$C$84,$E141='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD141=0,X141,X141/SUMIF($C$6:$C$455,$C141,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B141,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":239.10234229609489},{"$f":"IFERROR(IF($AD141=0,Y141,Y141/SUMIF($C$6:$C$455,$C141,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B141,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":239.45597430121347},{"$f":"IFERROR(IF($AD141=0,Z141,Z141/SUMIF($C$6:$C$455,$C141,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B141,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":281.64303761637643},{"$f":"IFERROR(IF($AD141=0,AA141,AA141/SUMIF($C$6:$C$455,$C141,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B141,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":286.476572694271},{"$f":"IFERROR(IF($AD141=0,AB141,AB141/SUMIF($C$6:$C$455,$C141,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B141,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":291.37171511355365},null,"DAA","DA","Test Spec 4","Outpatient","0-18",270,239.10234229609489,239.45597430121347,281.64303761637643,286.476572694271,291.37171511355365]
["DAB","DA",16,"Test Spec 4Outpatient",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Outpatient","19-24",{"$f":"'Historical volumes'!$E27","v":290},null,{"$f":"H142*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G142,'Demographic Change'!$B$16:$B$24,0))))","v":294.43336656696579},{"$f":"J142*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G142,'Demographic Change'!$B$16:$B$24,0))))","v":298.86673313393158},{"$f":"K142*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G142,'Demographic Change'!$B$16:$B$24,0))))","v":305.80591558657363},{"$f":"L142*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G142,'Demographic Change'!$B$16:$B$24,0))))","v":312.81738118976409},{"$f":"M142*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G142,'Demographic Change'!$B$16:$B$24,0))))","v":319.90112994350284},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E142,E142='Non-Demographic Change'!$C$20,E142='Non-Demographic Change'!$C$29,E142='Non-Demographic Change'!$C$38,E142='Non-Demographic Change'!$C$47,E142='Non-Demographic Change'!$C$56,E142='Non-Demographic Change'!$C$65,E142='Non-Demographic Change'!$C$74,E142='Non-Demographic Change'!$C$83,E142='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P142=0,J142,(J142/SUMIF($C$6:$C$455,$C142,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B142,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":294.43336656696579},{"$f":"IFERROR(IF($P142=0,K142,(K142/SUMIF($C$6:$C$455,$C142,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B142,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":298.86673313393158},{"$f":"IFERROR(IF($P142=0,L142,(L142/SUMIF($C$6:$C$455,$C142,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B142,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":305.80591558657363},{"$f":"IFERROR(IF($P142=0,M142,(M142/SUMIF($C$6:$C$455,$C142,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B142,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":312.81738118976409},{"$f":"IFERROR(IF($P142=0,N142,(N142/SUMIF($C$6:$C$455,$C142,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B142,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":319.90112994350284},null,{"$f":"IF(OR($E142='Commissioner plans'!$C$12,$E142='Commissioner plans'!$C$21,$E142='Commissioner plans'!$C$30,$E142='Commissioner plans'!$C$39,$E142='Commissioner plans'!$C$48,,$E142='Commissioner plans'!$C$57,,$E142='Commissioner plans'!$C$66,,$E142='Commissioner plans'!$C$75,$E142='Commissioner plans'!$C$84,$E142='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W142=0,Q142,Q142/SUMIF($C$6:$C$455,$C142,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B142,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":253.4114377700233},{"$f":"IFERROR(IF($W142=0,R142,R142/SUMIF($C$6:$C$455,$C142,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B142,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":257.22712554004653},{"$f":"IFERROR(IF($W142=0,S142,S142/SUMIF($C$6:$C$455,$C142,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B142,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":304.27688600864076},{"$f":"IFERROR(IF($W142=0,T142,T142/SUMIF($C$6:$C$455,$C142,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B142,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":311.25329428381525},{"$f":"IFERROR(IF($W142=0,U142,U142/SUMIF($C$6:$C$455,$C142,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B142,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":318.30162429378532},null,{"$f":"IF(OR($E142='Impact of trust strategy'!$C$12,$E142='Impact of trust strategy'!$C$21,$E142='Impact of trust strategy'!$C$30,$E142='Impact of trust strategy'!$C$39,$E142='Impact of trust strategy'!$C$48,,$E142='Impact of trust strategy'!$C$57,,$E142='Impact of trust strategy'!$C$66,,$E142='Impact of trust strategy'!$C$75,$E142='Impact of trust strategy'!$C$84,$E142='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD142=0,X142,X142/SUMIF($C$6:$C$455,$C142,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B142,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":257.84704062919093},{"$f":"IFERROR(IF($AD142=0,Y142,Y142/SUMIF($C$6:$C$455,$C142,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B142,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":259.24062703666033},{"$f":"IFERROR(IF($AD142=0,Z142,Z142/SUMIF($C$6:$C$455,$C142,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B142,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":306.7220815125321},{"$f":"IFERROR(IF($AD142=0,AA142,AA142/SUMIF($C$6:$C$455,$C142,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B142,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":313.7882570993994},{"$f":"IFERROR(IF($AD142=0,AB142,AB142/SUMIF($C$6:$C$455,$C142,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B142,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":320.94596060876228},null,"DAB","DA","Test Spec 4","Outpatient","19-24",290,257.84704062919093,259.24062703666033,306.7220815125321,313.7882570993994,320.94596060876228]
["DAC","DA",16,"Test Spec 4Outpatient",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Outpatient","25-34",{"$f":"'Historical volumes'!$F27","v":310},null,{"$f":"H143*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G143,'Demographic Change'!$B$16:$B$24,0))))","v":312.98869680851067},{"$f":"J143*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G143,'Demographic Change'!$B$16:$B$24,0))))","v":315.97739361702128},{"$f":"K143*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G143,'Demographic Change'!$B$16:$B$24,0))))","v":320.66655585106383},{"$f":"L143*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G143,'Demographic Change'!$B$16:$B$24,0))))","v":325.4072473404255},{"$f":"M143*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G143,'Demographic Change'!$B$16:$B$24,0))))","v":330.19946808510633},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E143,E143='Non-Demographic Change'!$C$20,E143='Non-Demographic Change'!$C$29,E143='Non-Demographic Change'!$C$38,E143='Non-Demographic Change'!$C$47,E143='Non-Demographic Change'!$C$56,E143='Non-Demographic Change'!$C$65,E143='Non-Demographic Change'!$C$74,E143='Non-Demographic Change'!$C$83,E143='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P143=0,J143,(J143/SUMIF($C$6:$C$455,$C143,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B143,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":312.98869680851067},{"$f":"IFERROR(IF($P143=0,K143,(K143/SUMIF($C$6:$C$455,$C143,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B143,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":315.97739361702128},{"$f":"IFERROR(IF($P143=0,L143,(L143/SUMIF($C$6:$C$455,$C143,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B143,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.66655585106383},{"$f":"IFERROR(IF($P143=0,M143,(M143/SUMIF($C$6:$C$455,$C143,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B143,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":325.4072473404255},{"$f":"IFERROR(IF($P143=0,N143,(N143/SUMIF($C$6:$C$455,$C143,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B143,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":330.19946808510633},null,{"$f":"IF(OR($E143='Commissioner plans'!$C$12,$E143='Commissioner plans'!$C$21,$E143='Commissioner plans'!$C$30,$E143='Commissioner plans'!$C$39,$E143='Commissioner plans'!$C$48,,$E143='Commissioner plans'!$C$57,,$E143='Commissioner plans'!$C$66,,$E143='Commissioner plans'!$C$75,$E143='Commissioner plans'!$C$84,$E143='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W143=0,Q143,Q143/SUMIF($C$6:$C$455,$C143,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B143,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":269.38154662566495},{"$f":"IFERROR(IF($W143=0,R143,R143/SUMIF($C$6:$C$455,$C143,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B143,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":271.95384325132977},{"$f":"IFERROR(IF($W143=0,S143,S143/SUMIF($C$6:$C$455,$C143,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B143,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":319.06322307180852},{"$f":"IFERROR(IF($W143=0,T143,T143/SUMIF($C$6:$C$455,$C143,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B143,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":323.78021110372339},{"$f":"IFERROR(IF($W143=0,U143,U143/SUMIF($C$6:$C$455,$C143,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B143,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":328.5484707446808},null,{"$f":"IF(OR($E143='Impact of trust strategy'!$C$12,$E143='Impact of trust strategy'!$C$21,$E143='Impact of trust strategy'!$C$30,$E143='Impact of trust strategy'!$C$39,$E143='Impact of trust strategy'!$C$48,,$E143='Impact of trust strategy'!$C$57,,$E143='Impact of trust strategy'!$C$66,,$E143='Impact of trust strategy'!$C$75,$E143='Impact of trust strategy'!$C$84,$E143='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD143=0,X143,X143/SUMIF($C$6:$C$455,$C143,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B143,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":274.09668327827399},{"$f":"IFERROR(IF($AD143=0,Y143,Y143/SUMIF($C$6:$C$455,$C143,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B143,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":274.08262134674555},{"$f":"IFERROR(IF($AD143=0,Z143,Z143/SUMIF($C$6:$C$455,$C143,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B143,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":321.62724286557659},{"$f":"IFERROR(IF($AD143=0,AA143,AA143/SUMIF($C$6:$C$455,$C143,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B143,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":326.41719779797984},{"$f":"IFERROR(IF($AD143=0,AB143,AB143/SUMIF($C$6:$C$455,$C143,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B143,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":331.27793420358677},null,"DAC","DA","Test Spec 4","Outpatient","25-34",310,274.09668327827399,274.08262134674555,321.62724286557659,326.41719779797984,331.27793420358677]
["DAD","DA",16,"Test Spec 4Outpatient",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Outpatient","35-44",{"$f":"'Historical volumes'!$G27","v":330},null,{"$f":"H144*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G144,'Demographic Change'!$B$16:$B$24,0))))","v":319.28906424477037},{"$f":"J144*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G144,'Demographic Change'!$B$16:$B$24,0))))","v":308.57812848954069},{"$f":"K144*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G144,'Demographic Change'!$B$16:$B$24,0))))","v":291.82386659718605},{"$f":"L144*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G144,'Demographic Change'!$B$16:$B$24,0))))","v":274.89764013995386},{"$f":"M144*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G144,'Demographic Change'!$B$16:$B$24,0))))","v":257.79944911784412},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E144,E144='Non-Demographic Change'!$C$20,E144='Non-Demographic Change'!$C$29,E144='Non-Demographic Change'!$C$38,E144='Non-Demographic Change'!$C$47,E144='Non-Demographic Change'!$C$56,E144='Non-Demographic Change'!$C$65,E144='Non-Demographic Change'!$C$74,E144='Non-Demographic Change'!$C$83,E144='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P144=0,J144,(J144/SUMIF($C$6:$C$455,$C144,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B144,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":319.28906424477037},{"$f":"IFERROR(IF($P144=0,K144,(K144/SUMIF($C$6:$C$455,$C144,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B144,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":308.57812848954069},{"$f":"IFERROR(IF($P144=0,L144,(L144/SUMIF($C$6:$C$455,$C144,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B144,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":291.82386659718605},{"$f":"IFERROR(IF($P144=0,M144,(M144/SUMIF($C$6:$C$455,$C144,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B144,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":274.89764013995386},{"$f":"IFERROR(IF($P144=0,N144,(N144/SUMIF($C$6:$C$455,$C144,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B144,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":257.79944911784412},null,{"$f":"IF(OR($E144='Commissioner plans'!$C$12,$E144='Commissioner plans'!$C$21,$E144='Commissioner plans'!$C$30,$E144='Commissioner plans'!$C$39,$E144='Commissioner plans'!$C$48,,$E144='Commissioner plans'!$C$57,,$E144='Commissioner plans'!$C$66,,$E144='Commissioner plans'!$C$75,$E144='Commissioner plans'!$C$84,$E144='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W144=0,Q144,Q144/SUMIF($C$6:$C$455,$C144,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B144,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":274.80411536886771},{"$f":"IFERROR(IF($W144=0,R144,R144/SUMIF($C$6:$C$455,$C144,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B144,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":265.58548073773545},{"$f":"IFERROR(IF($W144=0,S144,S144/SUMIF($C$6:$C$455,$C144,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B144,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":290.3647472642001},{"$f":"IFERROR(IF($W144=0,T144,T144/SUMIF($C$6:$C$455,$C144,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B144,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":273.52315193925409},{"$f":"IFERROR(IF($W144=0,U144,U144/SUMIF($C$6:$C$455,$C144,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B144,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":256.51045187225492},null,{"$f":"IF(OR($E144='Impact of trust strategy'!$C$12,$E144='Impact of trust strategy'!$C$21,$E144='Impact of trust strategy'!$C$30,$E144='Impact of trust strategy'!$C$39,$E144='Impact of trust strategy'!$C$48,,$E144='Impact of trust strategy'!$C$57,,$E144='Impact of trust strategy'!$C$66,,$E144='Impact of trust strategy'!$C$75,$E144='Impact of trust strategy'!$C$84,$E144='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD144=0,X144,X144/SUMIF($C$6:$C$455,$C144,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B144,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":279.61416629067099},{"$f":"IFERROR(IF($AD144=0,Y144,Y144/SUMIF($C$6:$C$455,$C144,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B144,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":267.6644090848979},{"$f":"IFERROR(IF($AD144=0,Z144,Z144/SUMIF($C$6:$C$455,$C144,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B144,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":292.6981436118898},{"$f":"IFERROR(IF($AD144=0,AA144,AA144/SUMIF($C$6:$C$455,$C144,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B144,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":275.75082641564092},{"$f":"IFERROR(IF($AD144=0,AB144,AB144/SUMIF($C$6:$C$455,$C144,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B144,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":258.6414491757148},null,"DAD","DA","Test Spec 4","Outpatient","35-44",330,279.61416629067099,267.6644090848979,292.6981436118898,275.75082641564092,258.6414491757148]
["DAE","DA",16,"Test Spec 4Outpatient",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Outpatient","45-54",{"$f":"'Historical volumes'!$H27","v":350},null,{"$f":"H145*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G145,'Demographic Change'!$B$16:$B$24,0))))","v":347.28560775540643},{"$f":"J145*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G145,'Demographic Change'!$B$16:$B$24,0))))","v":344.57121551081286},{"$f":"K145*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G145,'Demographic Change'!$B$16:$B$24,0))))","v":340.31692766592096},{"$f":"L145*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G145,'Demographic Change'!$B$16:$B$24,0))))","v":336.01043997017149},{"$f":"M145*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G145,'Demographic Change'!$B$16:$B$24,0))))","v":331.65175242356452},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E145,E145='Non-Demographic Change'!$C$20,E145='Non-Demographic Change'!$C$29,E145='Non-Demographic Change'!$C$38,E145='Non-Demographic Change'!$C$47,E145='Non-Demographic Change'!$C$56,E145='Non-Demographic Change'!$C$65,E145='Non-Demographic Change'!$C$74,E145='Non-Demographic Change'!$C$83,E145='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P145=0,J145,(J145/SUMIF($C$6:$C$455,$C145,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B145,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":347.28560775540643},{"$f":"IFERROR(IF($P145=0,K145,(K145/SUMIF($C$6:$C$455,$C145,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B145,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.57121551081286},{"$f":"IFERROR(IF($P145=0,L145,(L145/SUMIF($C$6:$C$455,$C145,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B145,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":340.31692766592096},{"$f":"IFERROR(IF($P145=0,M145,(M145/SUMIF($C$6:$C$455,$C145,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B145,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.01043997017149},{"$f":"IFERROR(IF($P145=0,N145,(N145/SUMIF($C$6:$C$455,$C145,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B145,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":331.65175242356452},null,{"$f":"IF(OR($E145='Commissioner plans'!$C$12,$E145='Commissioner plans'!$C$21,$E145='Commissioner plans'!$C$30,$E145='Commissioner plans'!$C$39,$E145='Commissioner plans'!$C$48,,$E145='Commissioner plans'!$C$57,,$E145='Commissioner plans'!$C$66,,$E145='Commissioner plans'!$C$75,$E145='Commissioner plans'!$C$84,$E145='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W145=0,Q145,Q145/SUMIF($C$6:$C$455,$C145,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B145,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":298.90004045488445},{"$f":"IFERROR(IF($W145=0,R145,R145/SUMIF($C$6:$C$455,$C145,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B145,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":296.5638309097688},{"$f":"IFERROR(IF($W145=0,S145,S145/SUMIF($C$6:$C$455,$C145,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B145,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":338.61534302759134},{"$f":"IFERROR(IF($W145=0,T145,T145/SUMIF($C$6:$C$455,$C145,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B145,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":334.33038777032061},{"$f":"IFERROR(IF($W145=0,U145,U145/SUMIF($C$6:$C$455,$C145,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B145,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":329.99349366144668},null,{"$f":"IF(OR($E145='Impact of trust strategy'!$C$12,$E145='Impact of trust strategy'!$C$21,$E145='Impact of trust strategy'!$C$30,$E145='Impact of trust strategy'!$C$39,$E145='Impact of trust strategy'!$C$48,,$E145='Impact of trust strategy'!$C$57,,$E145='Impact of trust strategy'!$C$66,,$E145='Impact of trust strategy'!$C$75,$E145='Impact of trust strategy'!$C$84,$E145='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD145=0,X145,X145/SUMIF($C$6:$C$455,$C145,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B145,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":304.13185589981396},{"$f":"IFERROR(IF($AD145=0,Y145,Y145/SUMIF($C$6:$C$455,$C145,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B145,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":298.88524905773687},{"$f":"IFERROR(IF($AD145=0,Z145,Z145/SUMIF($C$6:$C$455,$C145,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B145,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":341.33648535680584},{"$f":"IFERROR(IF($AD145=0,AA145,AA145/SUMIF($C$6:$C$455,$C145,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B145,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":337.05329903481885},{"$f":"IFERROR(IF($AD145=0,AB145,AB145/SUMIF($C$6:$C$455,$C145,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B145,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":332.73496185511726},null,"DAE","DA","Test Spec 4","Outpatient","45-54",350,304.13185589981396,298.88524905773687,341.33648535680584,337.05329903481885,332.73496185511726]
["DAF","DA",16,"Test Spec 4Outpatient",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Outpatient","55-64",{"$f":"'Historical volumes'!$I27","v":370},null,{"$f":"H146*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G146,'Demographic Change'!$B$16:$B$24,0))))","v":377.67691737680622},{"$f":"J146*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G146,'Demographic Change'!$B$16:$B$24,0))))","v":385.35383475361243},{"$f":"K146*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G146,'Demographic Change'!$B$16:$B$24,0))))","v":397.36272693590212},{"$f":"L146*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G146,'Demographic Change'!$B$16:$B$24,0))))","v":409.48128936643195},{"$f":"M146*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G146,'Demographic Change'!$B$16:$B$24,0))))","v":421.70952204520188},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E146,E146='Non-Demographic Change'!$C$20,E146='Non-Demographic Change'!$C$29,E146='Non-Demographic Change'!$C$38,E146='Non-Demographic Change'!$C$47,E146='Non-Demographic Change'!$C$56,E146='Non-Demographic Change'!$C$65,E146='Non-Demographic Change'!$C$74,E146='Non-Demographic Change'!$C$83,E146='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P146=0,J146,(J146/SUMIF($C$6:$C$455,$C146,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B146,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.67691737680622},{"$f":"IFERROR(IF($P146=0,K146,(K146/SUMIF($C$6:$C$455,$C146,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B146,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":385.35383475361243},{"$f":"IFERROR(IF($P146=0,L146,(L146/SUMIF($C$6:$C$455,$C146,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B146,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.36272693590212},{"$f":"IFERROR(IF($P146=0,M146,(M146/SUMIF($C$6:$C$455,$C146,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B146,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.48128936643195},{"$f":"IFERROR(IF($P146=0,N146,(N146/SUMIF($C$6:$C$455,$C146,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B146,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":421.70952204520188},null,{"$f":"IF(OR($E146='Commissioner plans'!$C$12,$E146='Commissioner plans'!$C$21,$E146='Commissioner plans'!$C$30,$E146='Commissioner plans'!$C$39,$E146='Commissioner plans'!$C$48,,$E146='Commissioner plans'!$C$57,,$E146='Commissioner plans'!$C$66,,$E146='Commissioner plans'!$C$75,$E146='Commissioner plans'!$C$84,$E146='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W146=0,Q146,Q146/SUMIF($C$6:$C$455,$C146,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B146,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":325.05708086328269},{"$f":"IFERROR(IF($W146=0,R146,R146/SUMIF($C$6:$C$455,$C146,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B146,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":331.66441172656539},{"$f":"IFERROR(IF($W146=0,S146,S146/SUMIF($C$6:$C$455,$C146,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B146,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":395.37591330122262},{"$f":"IFERROR(IF($W146=0,T146,T146/SUMIF($C$6:$C$455,$C146,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B146,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":407.43388291959985},{"$f":"IFERROR(IF($W146=0,U146,U146/SUMIF($C$6:$C$455,$C146,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B146,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":419.60097443497585},null,{"$f":"IF(OR($E146='Impact of trust strategy'!$C$12,$E146='Impact of trust strategy'!$C$21,$E146='Impact of trust strategy'!$C$30,$E146='Impact of trust strategy'!$C$39,$E146='Impact of trust strategy'!$C$48,,$E146='Impact of trust strategy'!$C$57,,$E146='Impact of trust strategy'!$C$66,,$E146='Impact of trust strategy'!$C$75,$E146='Impact of trust strategy'!$C$84,$E146='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD146=0,X146,X146/SUMIF($C$6:$C$455,$C146,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B146,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":330.74673769155243},{"$f":"IFERROR(IF($AD146=0,Y146,Y146/SUMIF($C$6:$C$455,$C146,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B146,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":334.26058733589474},{"$f":"IFERROR(IF($AD146=0,Z146,Z146/SUMIF($C$6:$C$455,$C146,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B146,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":398.55318850681812},{"$f":"IFERROR(IF($AD146=0,AA146,AA146/SUMIF($C$6:$C$455,$C146,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B146,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":410.75217629023473},{"$f":"IFERROR(IF($AD146=0,AB146,AB146/SUMIF($C$6:$C$455,$C146,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B146,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":423.08686960425098},null,"DAF","DA","Test Spec 4","Outpatient","55-64",370,330.74673769155243,334.26058733589474,398.55318850681812,410.75217629023473,423.08686960425098]
["DAG","DA",16,"Test Spec 4Outpatient",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Outpatient","65-74",{"$f":"'Historical volumes'!$J27","v":390},null,{"$f":"H147*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G147,'Demographic Change'!$B$16:$B$24,0))))","v":400.27863777089789},{"$f":"J147*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G147,'Demographic Change'!$B$16:$B$24,0))))","v":410.55727554179572},{"$f":"K147*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G147,'Demographic Change'!$B$16:$B$24,0))))","v":426.65634674922609},{"$f":"L147*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G147,'Demographic Change'!$B$16:$B$24,0))))","v":442.91021671826633},{"$f":"M147*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G147,'Demographic Change'!$B$16:$B$24,0))))","v":459.31888544891649},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E147,E147='Non-Demographic Change'!$C$20,E147='Non-Demographic Change'!$C$29,E147='Non-Demographic Change'!$C$38,E147='Non-Demographic Change'!$C$47,E147='Non-Demographic Change'!$C$56,E147='Non-Demographic Change'!$C$65,E147='Non-Demographic Change'!$C$74,E147='Non-Demographic Change'!$C$83,E147='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P147=0,J147,(J147/SUMIF($C$6:$C$455,$C147,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B147,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":400.27863777089789},{"$f":"IFERROR(IF($P147=0,K147,(K147/SUMIF($C$6:$C$455,$C147,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B147,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":410.55727554179572},{"$f":"IFERROR(IF($P147=0,L147,(L147/SUMIF($C$6:$C$455,$C147,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B147,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.65634674922609},{"$f":"IFERROR(IF($P147=0,M147,(M147/SUMIF($C$6:$C$455,$C147,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B147,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.91021671826633},{"$f":"IFERROR(IF($P147=0,N147,(N147/SUMIF($C$6:$C$455,$C147,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B147,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.31888544891649},null,{"$f":"IF(OR($E147='Commissioner plans'!$C$12,$E147='Commissioner plans'!$C$21,$E147='Commissioner plans'!$C$30,$E147='Commissioner plans'!$C$39,$E147='Commissioner plans'!$C$48,,$E147='Commissioner plans'!$C$57,,$E147='Commissioner plans'!$C$66,,$E147='Commissioner plans'!$C$75,$E147='Commissioner plans'!$C$84,$E147='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W147=0,Q147,Q147/SUMIF($C$6:$C$455,$C147,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B147,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":344.50981656346755},{"$f":"IFERROR(IF($W147=0,R147,R147/SUMIF($C$6:$C$455,$C147,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B147,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":353.35638312693499},{"$f":"IFERROR(IF($W147=0,S147,S147/SUMIF($C$6:$C$455,$C147,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B147,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":424.52306501547997},{"$f":"IFERROR(IF($W147=0,T147,T147/SUMIF($C$6:$C$455,$C147,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B147,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":440.69566563467498},{"$f":"IFERROR(IF($W147=0,U147,U147/SUMIF($C$6:$C$455,$C147,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B147,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":457.02229102167195},null,{"$f":"IF(OR($E147='Impact of trust strategy'!$C$12,$E147='Impact of trust strategy'!$C$21,$E147='Impact of trust strategy'!$C$30,$E147='Impact of trust strategy'!$C$39,$E147='Impact of trust strategy'!$C$48,,$E147='Impact of trust strategy'!$C$57,,$E147='Impact of trust strategy'!$C$66,,$E147='Impact of trust strategy'!$C$75,$E147='Impact of trust strategy'!$C$84,$E147='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD147=0,X147,X147/SUMIF($C$6:$C$455,$C147,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B147,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":350.53996556071615},{"$f":"IFERROR(IF($AD147=0,Y147,Y147/SUMIF($C$6:$C$455,$C147,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B147,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":356.12235737934071},{"$f":"IFERROR(IF($AD147=0,Z147,Z147/SUMIF($C$6:$C$455,$C147,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B147,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":427.93456926573879},{"$f":"IFERROR(IF($AD147=0,AA147,AA147/SUMIF($C$6:$C$455,$C147,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B147,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":444.2848553585734},{"$f":"IFERROR(IF($AD147=0,AB147,AB147/SUMIF($C$6:$C$455,$C147,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B147,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":460.81906913609066},null,"DAG","DA","Test Spec 4","Outpatient","65-74",390,350.53996556071615,356.12235737934071,427.93456926573879,444.2848553585734,460.81906913609066]
["DAH","DA",16,"Test Spec 4Outpatient",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Outpatient","75-84",{"$f":"'Historical volumes'!$K27","v":410},null,{"$f":"H148*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G148,'Demographic Change'!$B$16:$B$24,0))))","v":413.64804745427585},{"$f":"J148*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G148,'Demographic Change'!$B$16:$B$24,0))))","v":417.29609490855171},{"$f":"K148*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G148,'Demographic Change'!$B$16:$B$24,0))))","v":423.00461361014999},{"$f":"L148*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G148,'Demographic Change'!$B$16:$B$24,0))))","v":428.78068874608675},{"$f":"M148*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G148,'Demographic Change'!$B$16:$B$24,0))))","v":434.62432031636189},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E148,E148='Non-Demographic Change'!$C$20,E148='Non-Demographic Change'!$C$29,E148='Non-Demographic Change'!$C$38,E148='Non-Demographic Change'!$C$47,E148='Non-Demographic Change'!$C$56,E148='Non-Demographic Change'!$C$65,E148='Non-Demographic Change'!$C$74,E148='Non-Demographic Change'!$C$83,E148='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P148=0,J148,(J148/SUMIF($C$6:$C$455,$C148,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B148,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":413.64804745427585},{"$f":"IFERROR(IF($P148=0,K148,(K148/SUMIF($C$6:$C$455,$C148,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B148,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":417.29609490855171},{"$f":"IFERROR(IF($P148=0,L148,(L148/SUMIF($C$6:$C$455,$C148,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B148,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.00461361014999},{"$f":"IFERROR(IF($P148=0,M148,(M148/SUMIF($C$6:$C$455,$C148,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B148,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.78068874608675},{"$f":"IFERROR(IF($P148=0,N148,(N148/SUMIF($C$6:$C$455,$C148,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B148,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":434.62432031636189},null,{"$f":"IF(OR($E148='Commissioner plans'!$C$12,$E148='Commissioner plans'!$C$21,$E148='Commissioner plans'!$C$30,$E148='Commissioner plans'!$C$39,$E148='Commissioner plans'!$C$48,,$E148='Commissioner plans'!$C$57,,$E148='Commissioner plans'!$C$66,,$E148='Commissioner plans'!$C$75,$E148='Commissioner plans'!$C$84,$E148='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W148=0,Q148,Q148/SUMIF($C$6:$C$455,$C148,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B148,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":356.01653324270887},{"$f":"IFERROR(IF($W148=0,R148,R148/SUMIF($C$6:$C$455,$C148,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B148,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":359.15631648541773},{"$f":"IFERROR(IF($W148=0,S148,S148/SUMIF($C$6:$C$455,$C148,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B148,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":420.88959054209926},{"$f":"IFERROR(IF($W148=0,T148,T148/SUMIF($C$6:$C$455,$C148,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B148,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":426.63678530235637},{"$f":"IFERROR(IF($W148=0,U148,U148/SUMIF($C$6:$C$455,$C148,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B148,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":432.45119871478016},null,{"$f":"IF(OR($E148='Impact of trust strategy'!$C$12,$E148='Impact of trust strategy'!$C$21,$E148='Impact of trust strategy'!$C$30,$E148='Impact of trust strategy'!$C$39,$E148='Impact of trust strategy'!$C$48,,$E148='Impact of trust strategy'!$C$57,,$E148='Impact of trust strategy'!$C$66,,$E148='Impact of trust strategy'!$C$75,$E148='Impact of trust strategy'!$C$84,$E148='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD148=0,X148,X148/SUMIF($C$6:$C$455,$C148,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B148,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":362.2480907708873},{"$f":"IFERROR(IF($AD148=0,Y148,Y148/SUMIF($C$6:$C$455,$C148,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B148,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":361.96769098273563},{"$f":"IFERROR(IF($AD148=0,Z148,Z148/SUMIF($C$6:$C$455,$C148,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B148,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":424.27189587566625},{"$f":"IFERROR(IF($AD148=0,AA148,AA148/SUMIF($C$6:$C$455,$C148,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B148,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":430.11147426585904},{"$f":"IFERROR(IF($AD148=0,AB148,AB148/SUMIF($C$6:$C$455,$C148,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B148,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":436.04384896202282},null,"DAH","DA","Test Spec 4","Outpatient","75-84",410,362.2480907708873,361.96769098273563,424.27189587566625,430.11147426585904,436.04384896202282]
["DAI","DA",16,"Test Spec 4Outpatient",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Outpatient","85+",{"$f":"'Historical volumes'!$L27","v":430},null,{"$f":"H149*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G149,'Demographic Change'!$B$16:$B$24,0))))","v":412.29865214793176},{"$f":"J149*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G149,'Demographic Change'!$B$16:$B$24,0))))","v":394.59730429586347},{"$f":"K149*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G149,'Demographic Change'!$B$16:$B$24,0))))","v":366.90326007569217},{"$f":"L149*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G149,'Demographic Change'!$B$16:$B$24,0))))","v":338.95226080605539},{"$f":"M149*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G149,'Demographic Change'!$B$16:$B$24,0))))","v":310.71575592590131},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E149,E149='Non-Demographic Change'!$C$20,E149='Non-Demographic Change'!$C$29,E149='Non-Demographic Change'!$C$38,E149='Non-Demographic Change'!$C$47,E149='Non-Demographic Change'!$C$56,E149='Non-Demographic Change'!$C$65,E149='Non-Demographic Change'!$C$74,E149='Non-Demographic Change'!$C$83,E149='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P149=0,J149,(J149/SUMIF($C$6:$C$455,$C149,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B149,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.29865214793176},{"$f":"IFERROR(IF($P149=0,K149,(K149/SUMIF($C$6:$C$455,$C149,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B149,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.59730429586347},{"$f":"IFERROR(IF($P149=0,L149,(L149/SUMIF($C$6:$C$455,$C149,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B149,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.90326007569217},{"$f":"IFERROR(IF($P149=0,M149,(M149/SUMIF($C$6:$C$455,$C149,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B149,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.95226080605539},{"$f":"IFERROR(IF($P149=0,N149,(N149/SUMIF($C$6:$C$455,$C149,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B149,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":310.71575592590131},null,{"$f":"IF(OR($E149='Commissioner plans'!$C$12,$E149='Commissioner plans'!$C$21,$E149='Commissioner plans'!$C$30,$E149='Commissioner plans'!$C$39,$E149='Commissioner plans'!$C$48,,$E149='Commissioner plans'!$C$57,,$E149='Commissioner plans'!$C$66,,$E149='Commissioner plans'!$C$75,$E149='Commissioner plans'!$C$84,$E149='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W149=0,Q149,Q149/SUMIF($C$6:$C$455,$C149,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B149,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":354.85514243742119},{"$f":"IFERROR(IF($W149=0,R149,R149/SUMIF($C$6:$C$455,$C149,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B149,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":339.6200348748423},{"$f":"IFERROR(IF($W149=0,S149,S149/SUMIF($C$6:$C$455,$C149,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B149,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":365.06874377531369},{"$f":"IFERROR(IF($W149=0,T149,T149/SUMIF($C$6:$C$455,$C149,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B149,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":337.2574995020251},{"$f":"IFERROR(IF($W149=0,U149,U149/SUMIF($C$6:$C$455,$C149,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B149,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":309.1621771462718},null,{"$f":"IF(OR($E149='Impact of trust strategy'!$C$12,$E149='Impact of trust strategy'!$C$21,$E149='Impact of trust strategy'!$C$30,$E149='Impact of trust strategy'!$C$39,$E149='Impact of trust strategy'!$C$48,,$E149='Impact of trust strategy'!$C$57,,$E149='Impact of trust strategy'!$C$66,,$E149='Impact of trust strategy'!$C$75,$E149='Impact of trust strategy'!$C$84,$E149='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD149=0,X149,X149/SUMIF($C$6:$C$455,$C149,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B149,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":361.06637148941928},{"$f":"IFERROR(IF($AD149=0,Y149,Y149/SUMIF($C$6:$C$455,$C149,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B149,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":342.27848486165772},{"$f":"IFERROR(IF($AD149=0,Z149,Z149/SUMIF($C$6:$C$455,$C149,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B149,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":368.00246793228206},{"$f":"IFERROR(IF($AD149=0,AA149,AA149/SUMIF($C$6:$C$455,$C149,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B149,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":340.00425025523947},{"$f":"IFERROR(IF($AD149=0,AB149,AB149/SUMIF($C$6:$C$455,$C149,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B149,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":311.73058619557861},null,"DAI","DA","Test Spec 4","Outpatient","85+",430,361.06637148941928,342.27848486165772,368.00246793228206,340.00425025523947,311.73058619557861]
["DBA","DB",17,"Test Spec 4Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Elective","0-18",{"$f":"'Historical volumes'!$D28","v":300},null,{"$f":"H150*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G150,'Demographic Change'!$B$16:$B$24,0))))","v":303.36550358822075},{"$f":"J150*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G150,'Demographic Change'!$B$16:$B$24,0))))","v":306.73100717644149},{"$f":"K150*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G150,'Demographic Change'!$B$16:$B$24,0))))","v":312.00197970799309},{"$f":"L150*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G150,'Demographic Change'!$B$16:$B$24,0))))","v":317.32244493937145},{"$f":"M150*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G150,'Demographic Change'!$B$16:$B$24,0))))","v":322.69240287057659},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E150,E150='Non-Demographic Change'!$C$20,E150='Non-Demographic Change'!$C$29,E150='Non-Demographic Change'!$C$38,E150='Non-Demographic Change'!$C$47,E150='Non-Demographic Change'!$C$56,E150='Non-Demographic Change'!$C$65,E150='Non-Demographic Change'!$C$74,E150='Non-Demographic Change'!$C$83,E150='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P150=0,J150,(J150/SUMIF($C$6:$C$455,$C150,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B150,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":303.36550358822075},{"$f":"IFERROR(IF($P150=0,K150,(K150/SUMIF($C$6:$C$455,$C150,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B150,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":306.73100717644149},{"$f":"IFERROR(IF($P150=0,L150,(L150/SUMIF($C$6:$C$455,$C150,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B150,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":312.00197970799309},{"$f":"IFERROR(IF($P150=0,M150,(M150/SUMIF($C$6:$C$455,$C150,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B150,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":317.32244493937145},{"$f":"IFERROR(IF($P150=0,N150,(N150/SUMIF($C$6:$C$455,$C150,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B150,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":322.69240287057659},null,{"$f":"IF(OR($E150='Commissioner plans'!$C$12,$E150='Commissioner plans'!$C$21,$E150='Commissioner plans'!$C$30,$E150='Commissioner plans'!$C$39,$E150='Commissioner plans'!$C$48,,$E150='Commissioner plans'!$C$57,,$E150='Commissioner plans'!$C$66,,$E150='Commissioner plans'!$C$75,$E150='Commissioner plans'!$C$84,$E150='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W150=0,Q150,Q150/SUMIF($C$6:$C$455,$C150,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B150,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":269.24901905468948},{"$f":"IFERROR(IF($W150=0,R150,R150/SUMIF($C$6:$C$455,$C150,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B150,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":305.1973521405593},{"$f":"IFERROR(IF($W150=0,S150,S150/SUMIF($C$6:$C$455,$C150,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B150,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":310.4419698094531},{"$f":"IFERROR(IF($W150=0,T150,T150/SUMIF($C$6:$C$455,$C150,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B150,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":315.73583271467459},{"$f":"IFERROR(IF($W150=0,U150,U150/SUMIF($C$6:$C$455,$C150,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B150,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":321.07894085622371},null,{"$f":"IF(OR($E150='Impact of trust strategy'!$C$12,$E150='Impact of trust strategy'!$C$21,$E150='Impact of trust strategy'!$C$30,$E150='Impact of trust strategy'!$C$39,$E150='Impact of trust strategy'!$C$48,,$E150='Impact of trust strategy'!$C$57,,$E150='Impact of trust strategy'!$C$66,,$E150='Impact of trust strategy'!$C$75,$E150='Impact of trust strategy'!$C$84,$E150='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD150=0,X150,X150/SUMIF($C$6:$C$455,$C150,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B150,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":273.96183600271883},{"$f":"IFERROR(IF($AD150=0,Y150,Y150/SUMIF($C$6:$C$455,$C150,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B150,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":307.58635106128907},{"$f":"IFERROR(IF($AD150=0,Z150,Z150/SUMIF($C$6:$C$455,$C150,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B150,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":312.93670846264041},{"$f":"IFERROR(IF($AD150=0,AA150,AA150/SUMIF($C$6:$C$455,$C150,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B150,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":318.30730299363449},{"$f":"IFERROR(IF($AD150=0,AB150,AB150/SUMIF($C$6:$C$455,$C150,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B150,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":323.7463501261708},null,"DBA","DB","Test Spec 4","Elective","0-18",300,273.96183600271883,307.58635106128907,312.93670846264041,318.30730299363449,323.7463501261708]
["DBB","DB",17,"Test Spec 4Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Elective","19-24",{"$f":"'Historical volumes'!$E28","v":320},null,{"$f":"H151*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G151,'Demographic Change'!$B$16:$B$24,0))))","v":324.89199069458294},{"$f":"J151*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G151,'Demographic Change'!$B$16:$B$24,0))))","v":329.78398138916589},{"$f":"K151*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G151,'Demographic Change'!$B$16:$B$24,0))))","v":337.44101030242609},{"$f":"L151*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G151,'Demographic Change'!$B$16:$B$24,0))))","v":345.17779993353281},{"$f":"M151*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G151,'Demographic Change'!$B$16:$B$24,0))))","v":352.99435028248593},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E151,E151='Non-Demographic Change'!$C$20,E151='Non-Demographic Change'!$C$29,E151='Non-Demographic Change'!$C$38,E151='Non-Demographic Change'!$C$47,E151='Non-Demographic Change'!$C$56,E151='Non-Demographic Change'!$C$65,E151='Non-Demographic Change'!$C$74,E151='Non-Demographic Change'!$C$83,E151='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P151=0,J151,(J151/SUMIF($C$6:$C$455,$C151,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B151,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":324.89199069458294},{"$f":"IFERROR(IF($P151=0,K151,(K151/SUMIF($C$6:$C$455,$C151,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B151,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":329.78398138916589},{"$f":"IFERROR(IF($P151=0,L151,(L151/SUMIF($C$6:$C$455,$C151,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B151,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":337.44101030242609},{"$f":"IFERROR(IF($P151=0,M151,(M151/SUMIF($C$6:$C$455,$C151,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B151,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.17779993353281},{"$f":"IFERROR(IF($P151=0,N151,(N151/SUMIF($C$6:$C$455,$C151,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B151,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":352.99435028248593},null,{"$f":"IF(OR($E151='Commissioner plans'!$C$12,$E151='Commissioner plans'!$C$21,$E151='Commissioner plans'!$C$30,$E151='Commissioner plans'!$C$39,$E151='Commissioner plans'!$C$48,,$E151='Commissioner plans'!$C$57,,$E151='Commissioner plans'!$C$66,,$E151='Commissioner plans'!$C$75,$E151='Commissioner plans'!$C$84,$E151='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W151=0,Q151,Q151/SUMIF($C$6:$C$455,$C151,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B151,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":288.35463742107015},{"$f":"IFERROR(IF($W151=0,R151,R151/SUMIF($C$6:$C$455,$C151,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B151,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":328.13506148222007},{"$f":"IFERROR(IF($W151=0,S151,S151/SUMIF($C$6:$C$455,$C151,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B151,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":335.75380525091396},{"$f":"IFERROR(IF($W151=0,T151,T151/SUMIF($C$6:$C$455,$C151,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B151,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":343.45191093386512},{"$f":"IFERROR(IF($W151=0,U151,U151/SUMIF($C$6:$C$455,$C151,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B151,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":351.22937853107351},null,{"$f":"IF(OR($E151='Impact of trust strategy'!$C$12,$E151='Impact of trust strategy'!$C$21,$E151='Impact of trust strategy'!$C$30,$E151='Impact of trust strategy'!$C$39,$E151='Impact of trust strategy'!$C$48,,$E151='Impact of trust strategy'!$C$57,,$E151='Impact of trust strategy'!$C$66,,$E151='Impact of trust strategy'!$C$75,$E151='Impact of trust strategy'!$C$84,$E151='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD151=0,X151,X151/SUMIF($C$6:$C$455,$C151,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B151,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":293.40187074824098},{"$f":"IFERROR(IF($AD151=0,Y151,Y151/SUMIF($C$6:$C$455,$C151,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B151,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":330.70361033179717},{"$f":"IFERROR(IF($AD151=0,Z151,Z151/SUMIF($C$6:$C$455,$C151,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B151,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":338.45195201382847},{"$f":"IFERROR(IF($AD151=0,AA151,AA151/SUMIF($C$6:$C$455,$C151,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B151,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":346.2491112820959},{"$f":"IFERROR(IF($AD151=0,AB151,AB151/SUMIF($C$6:$C$455,$C151,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B151,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":354.1472668786343},null,"DBB","DB","Test Spec 4","Elective","19-24",320,293.40187074824098,330.70361033179717,338.45195201382847,346.2491112820959,354.1472668786343]
["DBC","DB",17,"Test Spec 4Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Elective","25-34",{"$f":"'Historical volumes'!$F28","v":340},null,{"$f":"H152*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G152,'Demographic Change'!$B$16:$B$24,0))))","v":343.27792553191495},{"$f":"J152*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G152,'Demographic Change'!$B$16:$B$24,0))))","v":346.55585106382983},{"$f":"K152*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G152,'Demographic Change'!$B$16:$B$24,0))))","v":351.69880319148945},{"$f":"L152*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G152,'Demographic Change'!$B$16:$B$24,0))))","v":356.89827127659584},{"$f":"M152*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G152,'Demographic Change'!$B$16:$B$24,0))))","v":362.154255319149},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E152,E152='Non-Demographic Change'!$C$20,E152='Non-Demographic Change'!$C$29,E152='Non-Demographic Change'!$C$38,E152='Non-Demographic Change'!$C$47,E152='Non-Demographic Change'!$C$56,E152='Non-Demographic Change'!$C$65,E152='Non-Demographic Change'!$C$74,E152='Non-Demographic Change'!$C$83,E152='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P152=0,J152,(J152/SUMIF($C$6:$C$455,$C152,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B152,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":343.27792553191495},{"$f":"IFERROR(IF($P152=0,K152,(K152/SUMIF($C$6:$C$455,$C152,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B152,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.55585106382983},{"$f":"IFERROR(IF($P152=0,L152,(L152/SUMIF($C$6:$C$455,$C152,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B152,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.69880319148945},{"$f":"IFERROR(IF($P152=0,M152,(M152/SUMIF($C$6:$C$455,$C152,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B152,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":356.89827127659584},{"$f":"IFERROR(IF($P152=0,N152,(N152/SUMIF($C$6:$C$455,$C152,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B152,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.154255319149},null,{"$f":"IF(OR($E152='Commissioner plans'!$C$12,$E152='Commissioner plans'!$C$21,$E152='Commissioner plans'!$C$30,$E152='Commissioner plans'!$C$39,$E152='Commissioner plans'!$C$48,,$E152='Commissioner plans'!$C$57,,$E152='Commissioner plans'!$C$66,,$E152='Commissioner plans'!$C$75,$E152='Commissioner plans'!$C$84,$E152='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W152=0,Q152,Q152/SUMIF($C$6:$C$455,$C152,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B152,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":304.67289002659584},{"$f":"IFERROR(IF($W152=0,R152,R152/SUMIF($C$6:$C$455,$C152,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B152,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":344.82307180851069},{"$f":"IFERROR(IF($W152=0,S152,S152/SUMIF($C$6:$C$455,$C152,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B152,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":349.94030917553198},{"$f":"IFERROR(IF($W152=0,T152,T152/SUMIF($C$6:$C$455,$C152,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B152,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":355.11377992021283},{"$f":"IFERROR(IF($W152=0,U152,U152/SUMIF($C$6:$C$455,$C152,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B152,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":360.34348404255326},null,{"$f":"IF(OR($E152='Impact of trust strategy'!$C$12,$E152='Impact of trust strategy'!$C$21,$E152='Impact of trust strategy'!$C$30,$E152='Impact of trust strategy'!$C$39,$E152='Impact of trust strategy'!$C$48,,$E152='Impact of trust strategy'!$C$57,,$E152='Impact of trust strategy'!$C$66,,$E152='Impact of trust strategy'!$C$75,$E152='Impact of trust strategy'!$C$84,$E152='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD152=0,X152,X152/SUMIF($C$6:$C$455,$C152,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B152,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":310.00575090298315},{"$f":"IFERROR(IF($AD152=0,Y152,Y152/SUMIF($C$6:$C$455,$C152,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B152,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":347.52224970312704},{"$f":"IFERROR(IF($AD152=0,Z152,Z152/SUMIF($C$6:$C$455,$C152,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B152,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":352.75245991708402},{"$f":"IFERROR(IF($AD152=0,AA152,AA152/SUMIF($C$6:$C$455,$C152,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B152,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":358.00595887520382},{"$f":"IFERROR(IF($AD152=0,AB152,AB152/SUMIF($C$6:$C$455,$C152,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B152,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":363.33708912651468},null,"DBC","DB","Test Spec 4","Elective","25-34",340,310.00575090298315,347.52224970312704,352.75245991708402,358.00595887520382,363.33708912651468]
["DBD","DB",17,"Test Spec 4Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Elective","35-44",{"$f":"'Historical volumes'!$G28","v":360},null,{"$f":"H153*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G153,'Demographic Change'!$B$16:$B$24,0))))","v":348.31534281247673},{"$f":"J153*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G153,'Demographic Change'!$B$16:$B$24,0))))","v":336.63068562495346},{"$f":"K153*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G153,'Demographic Change'!$B$16:$B$24,0))))","v":318.35330901511202},{"$f":"L153*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G153,'Demographic Change'!$B$16:$B$24,0))))","v":299.88833469813142},{"$f":"M153*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G153,'Demographic Change'!$B$16:$B$24,0))))","v":281.23576267401171},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E153,E153='Non-Demographic Change'!$C$20,E153='Non-Demographic Change'!$C$29,E153='Non-Demographic Change'!$C$38,E153='Non-Demographic Change'!$C$47,E153='Non-Demographic Change'!$C$56,E153='Non-Demographic Change'!$C$65,E153='Non-Demographic Change'!$C$74,E153='Non-Demographic Change'!$C$83,E153='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P153=0,J153,(J153/SUMIF($C$6:$C$455,$C153,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B153,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":348.31534281247673},{"$f":"IFERROR(IF($P153=0,K153,(K153/SUMIF($C$6:$C$455,$C153,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B153,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.63068562495346},{"$f":"IFERROR(IF($P153=0,L153,(L153/SUMIF($C$6:$C$455,$C153,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B153,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":318.35330901511202},{"$f":"IFERROR(IF($P153=0,M153,(M153/SUMIF($C$6:$C$455,$C153,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B153,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":299.88833469813142},{"$f":"IFERROR(IF($P153=0,N153,(N153/SUMIF($C$6:$C$455,$C153,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B153,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":281.23576267401171},null,{"$f":"IF(OR($E153='Commissioner plans'!$C$12,$E153='Commissioner plans'!$C$21,$E153='Commissioner plans'!$C$30,$E153='Commissioner plans'!$C$39,$E153='Commissioner plans'!$C$48,,$E153='Commissioner plans'!$C$57,,$E153='Commissioner plans'!$C$66,,$E153='Commissioner plans'!$C$75,$E153='Commissioner plans'!$C$84,$E153='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W153=0,Q153,Q153/SUMIF($C$6:$C$455,$C153,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B153,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":309.14379935978559},{"$f":"IFERROR(IF($W153=0,R153,R153/SUMIF($C$6:$C$455,$C153,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B153,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":334.94753219682866},{"$f":"IFERROR(IF($W153=0,S153,S153/SUMIF($C$6:$C$455,$C153,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B153,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":316.76154247003643},{"$f":"IFERROR(IF($W153=0,T153,T153/SUMIF($C$6:$C$455,$C153,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B153,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":298.38889302464077},{"$f":"IFERROR(IF($W153=0,U153,U153/SUMIF($C$6:$C$455,$C153,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B153,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":279.82958386064166},null,{"$f":"IF(OR($E153='Impact of trust strategy'!$C$12,$E153='Impact of trust strategy'!$C$21,$E153='Impact of trust strategy'!$C$30,$E153='Impact of trust strategy'!$C$39,$E153='Impact of trust strategy'!$C$48,,$E153='Impact of trust strategy'!$C$57,,$E153='Impact of trust strategy'!$C$66,,$E153='Impact of trust strategy'!$C$75,$E153='Impact of trust strategy'!$C$84,$E153='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD153=0,X153,X153/SUMIF($C$6:$C$455,$C153,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B153,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":314.55491707570587},{"$f":"IFERROR(IF($AD153=0,Y153,Y153/SUMIF($C$6:$C$455,$C153,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B153,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":337.56940714858376},{"$f":"IFERROR(IF($AD153=0,Z153,Z153/SUMIF($C$6:$C$455,$C153,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B153,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":319.30706575842515},{"$f":"IFERROR(IF($AD153=0,AA153,AA153/SUMIF($C$6:$C$455,$C153,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B153,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":300.81908336251735},{"$f":"IFERROR(IF($AD153=0,AB153,AB153/SUMIF($C$6:$C$455,$C153,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B153,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":282.15430819168881},null,"DBD","DB","Test Spec 4","Elective","35-44",360,314.55491707570587,337.56940714858376,319.30706575842515,300.81908336251735,282.15430819168881]
["DBE","DB",17,"Test Spec 4Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Elective","45-54",{"$f":"'Historical volumes'!$H28","v":380},null,{"$f":"H154*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G154,'Demographic Change'!$B$16:$B$24,0))))","v":377.05294556301266},{"$f":"J154*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G154,'Demographic Change'!$B$16:$B$24,0))))","v":374.10589112602531},{"$f":"K154*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G154,'Demographic Change'!$B$16:$B$24,0))))","v":369.48695003728557},{"$f":"L154*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G154,'Demographic Change'!$B$16:$B$24,0))))","v":364.81133482475758},{"$f":"M154*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G154,'Demographic Change'!$B$16:$B$24,0))))","v":360.07904548844141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E154,E154='Non-Demographic Change'!$C$20,E154='Non-Demographic Change'!$C$29,E154='Non-Demographic Change'!$C$38,E154='Non-Demographic Change'!$C$47,E154='Non-Demographic Change'!$C$56,E154='Non-Demographic Change'!$C$65,E154='Non-Demographic Change'!$C$74,E154='Non-Demographic Change'!$C$83,E154='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P154=0,J154,(J154/SUMIF($C$6:$C$455,$C154,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B154,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.05294556301266},{"$f":"IFERROR(IF($P154=0,K154,(K154/SUMIF($C$6:$C$455,$C154,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B154,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.10589112602531},{"$f":"IFERROR(IF($P154=0,L154,(L154/SUMIF($C$6:$C$455,$C154,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B154,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":369.48695003728557},{"$f":"IFERROR(IF($P154=0,M154,(M154/SUMIF($C$6:$C$455,$C154,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B154,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.81133482475758},{"$f":"IFERROR(IF($P154=0,N154,(N154/SUMIF($C$6:$C$455,$C154,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B154,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":360.07904548844141},null,{"$f":"IF(OR($E154='Commissioner plans'!$C$12,$E154='Commissioner plans'!$C$21,$E154='Commissioner plans'!$C$30,$E154='Commissioner plans'!$C$39,$E154='Commissioner plans'!$C$48,,$E154='Commissioner plans'!$C$57,,$E154='Commissioner plans'!$C$66,,$E154='Commissioner plans'!$C$75,$E154='Commissioner plans'!$C$84,$E154='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W154=0,Q154,Q154/SUMIF($C$6:$C$455,$C154,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B154,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":334.64957130499624},{"$f":"IFERROR(IF($W154=0,R154,R154/SUMIF($C$6:$C$455,$C154,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B154,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":372.23536167039521},{"$f":"IFERROR(IF($W154=0,S154,S154/SUMIF($C$6:$C$455,$C154,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B154,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":367.63951528709913},{"$f":"IFERROR(IF($W154=0,T154,T154/SUMIF($C$6:$C$455,$C154,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B154,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":362.98727815063381},{"$f":"IFERROR(IF($W154=0,U154,U154/SUMIF($C$6:$C$455,$C154,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B154,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":358.2786502609992},null,{"$f":"IF(OR($E154='Impact of trust strategy'!$C$12,$E154='Impact of trust strategy'!$C$21,$E154='Impact of trust strategy'!$C$30,$E154='Impact of trust strategy'!$C$39,$E154='Impact of trust strategy'!$C$48,,$E154='Impact of trust strategy'!$C$57,,$E154='Impact of trust strategy'!$C$66,,$E154='Impact of trust strategy'!$C$75,$E154='Impact of trust strategy'!$C$84,$E154='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD154=0,X154,X154/SUMIF($C$6:$C$455,$C154,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B154,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":340.50713088621279},{"$f":"IFERROR(IF($AD154=0,Y154,Y154/SUMIF($C$6:$C$455,$C154,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B154,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":375.14911525000838},{"$f":"IFERROR(IF($AD154=0,Z154,Z154/SUMIF($C$6:$C$455,$C154,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B154,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":370.59389838738912},{"$f":"IFERROR(IF($AD154=0,AA154,AA154/SUMIF($C$6:$C$455,$C154,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B154,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":365.94358180923189},{"$f":"IFERROR(IF($AD154=0,AB154,AB154/SUMIF($C$6:$C$455,$C154,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B154,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":361.25510144269867},null,"DBE","DB","Test Spec 4","Elective","45-54",380,340.50713088621279,375.14911525000838,370.59389838738912,365.94358180923189,361.25510144269867]
["DBF","DB",17,"Test Spec 4Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Elective","55-64",{"$f":"'Historical volumes'!$I28","v":400},null,{"$f":"H155*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G155,'Demographic Change'!$B$16:$B$24,0))))","v":408.29937013708781},{"$f":"J155*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G155,'Demographic Change'!$B$16:$B$24,0))))","v":416.59874027417561},{"$f":"K155*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G155,'Demographic Change'!$B$16:$B$24,0))))","v":429.58132641719152},{"$f":"L155*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G155,'Demographic Change'!$B$16:$B$24,0))))","v":442.68247499073732},{"$f":"M155*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G155,'Demographic Change'!$B$16:$B$24,0))))","v":455.90218599481295},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E155,E155='Non-Demographic Change'!$C$20,E155='Non-Demographic Change'!$C$29,E155='Non-Demographic Change'!$C$38,E155='Non-Demographic Change'!$C$47,E155='Non-Demographic Change'!$C$56,E155='Non-Demographic Change'!$C$65,E155='Non-Demographic Change'!$C$74,E155='Non-Demographic Change'!$C$83,E155='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P155=0,J155,(J155/SUMIF($C$6:$C$455,$C155,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B155,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.29937013708781},{"$f":"IFERROR(IF($P155=0,K155,(K155/SUMIF($C$6:$C$455,$C155,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B155,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.59874027417561},{"$f":"IFERROR(IF($P155=0,L155,(L155/SUMIF($C$6:$C$455,$C155,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B155,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":429.58132641719152},{"$f":"IFERROR(IF($P155=0,M155,(M155/SUMIF($C$6:$C$455,$C155,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B155,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.68247499073732},{"$f":"IFERROR(IF($P155=0,N155,(N155/SUMIF($C$6:$C$455,$C155,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B155,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.90218599481295},null,{"$f":"IF(OR($E155='Commissioner plans'!$C$12,$E155='Commissioner plans'!$C$21,$E155='Commissioner plans'!$C$30,$E155='Commissioner plans'!$C$39,$E155='Commissioner plans'!$C$48,,$E155='Commissioner plans'!$C$57,,$E155='Commissioner plans'!$C$66,,$E155='Commissioner plans'!$C$75,$E155='Commissioner plans'!$C$84,$E155='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W155=0,Q155,Q155/SUMIF($C$6:$C$455,$C155,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B155,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":362.38202297147092},{"$f":"IFERROR(IF($W155=0,R155,R155/SUMIF($C$6:$C$455,$C155,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B155,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":414.51574657280474},{"$f":"IFERROR(IF($W155=0,S155,S155/SUMIF($C$6:$C$455,$C155,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B155,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":427.43341978510557},{"$f":"IFERROR(IF($W155=0,T155,T155/SUMIF($C$6:$C$455,$C155,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B155,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":440.46906261578363},{"$f":"IFERROR(IF($W155=0,U155,U155/SUMIF($C$6:$C$455,$C155,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B155,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":453.62267506483886},null,{"$f":"IF(OR($E155='Impact of trust strategy'!$C$12,$E155='Impact of trust strategy'!$C$21,$E155='Impact of trust strategy'!$C$30,$E155='Impact of trust strategy'!$C$39,$E155='Impact of trust strategy'!$C$48,,$E155='Impact of trust strategy'!$C$57,,$E155='Impact of trust strategy'!$C$66,,$E155='Impact of trust strategy'!$C$75,$E155='Impact of trust strategy'!$C$84,$E155='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD155=0,X155,X155/SUMIF($C$6:$C$455,$C155,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B155,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":368.72499924494889},{"$f":"IFERROR(IF($AD155=0,Y155,Y155/SUMIF($C$6:$C$455,$C155,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B155,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":417.76045909813439},{"$f":"IFERROR(IF($AD155=0,Z155,Z155/SUMIF($C$6:$C$455,$C155,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B155,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":430.86831189926284},{"$f":"IFERROR(IF($AD155=0,AA155,AA155/SUMIF($C$6:$C$455,$C155,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B155,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":444.05640680025374},{"$f":"IFERROR(IF($AD155=0,AB155,AB155/SUMIF($C$6:$C$455,$C155,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B155,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":457.39121038297407},null,"DBF","DB","Test Spec 4","Elective","55-64",400,368.72499924494889,417.76045909813439,430.86831189926284,444.05640680025374,457.39121038297407]
["DBG","DB",17,"Test Spec 4Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Elective","65-74",{"$f":"'Historical volumes'!$J28","v":420},null,{"$f":"H156*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G156,'Demographic Change'!$B$16:$B$24,0))))","v":431.06930221481309},{"$f":"J156*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G156,'Demographic Change'!$B$16:$B$24,0))))","v":442.13860442962613},{"$f":"K156*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G156,'Demographic Change'!$B$16:$B$24,0))))","v":459.47606572993573},{"$f":"L156*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G156,'Demographic Change'!$B$16:$B$24,0))))","v":476.98023338890215},{"$f":"M156*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G156,'Demographic Change'!$B$16:$B$24,0))))","v":494.6511074065254},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E156,E156='Non-Demographic Change'!$C$20,E156='Non-Demographic Change'!$C$29,E156='Non-Demographic Change'!$C$38,E156='Non-Demographic Change'!$C$47,E156='Non-Demographic Change'!$C$56,E156='Non-Demographic Change'!$C$65,E156='Non-Demographic Change'!$C$74,E156='Non-Demographic Change'!$C$83,E156='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P156=0,J156,(J156/SUMIF($C$6:$C$455,$C156,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B156,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":431.06930221481309},{"$f":"IFERROR(IF($P156=0,K156,(K156/SUMIF($C$6:$C$455,$C156,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B156,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.13860442962613},{"$f":"IFERROR(IF($P156=0,L156,(L156/SUMIF($C$6:$C$455,$C156,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B156,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.47606572993573},{"$f":"IFERROR(IF($P156=0,M156,(M156/SUMIF($C$6:$C$455,$C156,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B156,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":476.98023338890215},{"$f":"IFERROR(IF($P156=0,N156,(N156/SUMIF($C$6:$C$455,$C156,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B156,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.6511074065254},null,{"$f":"IF(OR($E156='Commissioner plans'!$C$12,$E156='Commissioner plans'!$C$21,$E156='Commissioner plans'!$C$30,$E156='Commissioner plans'!$C$39,$E156='Commissioner plans'!$C$48,,$E156='Commissioner plans'!$C$57,,$E156='Commissioner plans'!$C$66,,$E156='Commissioner plans'!$C$75,$E156='Commissioner plans'!$C$84,$E156='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W156=0,Q156,Q156/SUMIF($C$6:$C$455,$C156,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B156,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":382.59124848773524},{"$f":"IFERROR(IF($W156=0,R156,R156/SUMIF($C$6:$C$455,$C156,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B156,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":439.92791140747795},{"$f":"IFERROR(IF($W156=0,S156,S156/SUMIF($C$6:$C$455,$C156,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B156,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":457.17868540128603},{"$f":"IFERROR(IF($W156=0,T156,T156/SUMIF($C$6:$C$455,$C156,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B156,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":474.59533222195762},{"$f":"IFERROR(IF($W156=0,U156,U156/SUMIF($C$6:$C$455,$C156,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B156,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":492.17785186949277},null,{"$f":"IF(OR($E156='Impact of trust strategy'!$C$12,$E156='Impact of trust strategy'!$C$21,$E156='Impact of trust strategy'!$C$30,$E156='Impact of trust strategy'!$C$39,$E156='Impact of trust strategy'!$C$48,,$E156='Impact of trust strategy'!$C$57,,$E156='Impact of trust strategy'!$C$66,,$E156='Impact of trust strategy'!$C$75,$E156='Impact of trust strategy'!$C$84,$E156='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD156=0,X156,X156/SUMIF($C$6:$C$455,$C156,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B156,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":389.28795819672945},{"$f":"IFERROR(IF($AD156=0,Y156,Y156/SUMIF($C$6:$C$455,$C156,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B156,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":443.37154320238068},{"$f":"IFERROR(IF($AD156=0,Z156,Z156/SUMIF($C$6:$C$455,$C156,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B156,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":460.85261305541093},{"$f":"IFERROR(IF($AD156=0,AA156,AA156/SUMIF($C$6:$C$455,$C156,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B156,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":478.46061346307897},{"$f":"IFERROR(IF($AD156=0,AB156,AB156/SUMIF($C$6:$C$455,$C156,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B156,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":496.26668983886685},null,"DBG","DB","Test Spec 4","Elective","65-74",420,389.28795819672945,443.37154320238068,460.85261305541093,478.46061346307897,496.26668983886685]
["DBH","DB",17,"Test Spec 4Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Elective","75-84",{"$f":"'Historical volumes'!$K28","v":440},null,{"$f":"H157*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G157,'Demographic Change'!$B$16:$B$24,0))))","v":443.91497775580825},{"$f":"J157*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G157,'Demographic Change'!$B$16:$B$24,0))))","v":447.8299555116165},{"$f":"K157*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G157,'Demographic Change'!$B$16:$B$24,0))))","v":453.95617070357565},{"$f":"L157*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G157,'Demographic Change'!$B$16:$B$24,0))))","v":460.15488548360537},{"$f":"M157*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G157,'Demographic Change'!$B$16:$B$24,0))))","v":466.42609985170554},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E157,E157='Non-Demographic Change'!$C$20,E157='Non-Demographic Change'!$C$29,E157='Non-Demographic Change'!$C$38,E157='Non-Demographic Change'!$C$47,E157='Non-Demographic Change'!$C$56,E157='Non-Demographic Change'!$C$65,E157='Non-Demographic Change'!$C$74,E157='Non-Demographic Change'!$C$83,E157='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P157=0,J157,(J157/SUMIF($C$6:$C$455,$C157,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B157,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":443.91497775580825},{"$f":"IFERROR(IF($P157=0,K157,(K157/SUMIF($C$6:$C$455,$C157,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B157,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":447.8299555116165},{"$f":"IFERROR(IF($P157=0,L157,(L157/SUMIF($C$6:$C$455,$C157,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B157,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.95617070357565},{"$f":"IFERROR(IF($P157=0,M157,(M157/SUMIF($C$6:$C$455,$C157,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B157,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.15488548360537},{"$f":"IFERROR(IF($P157=0,N157,(N157/SUMIF($C$6:$C$455,$C157,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B157,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.42609985170554},null,{"$f":"IF(OR($E157='Commissioner plans'!$C$12,$E157='Commissioner plans'!$C$21,$E157='Commissioner plans'!$C$30,$E157='Commissioner plans'!$C$39,$E157='Commissioner plans'!$C$48,,$E157='Commissioner plans'!$C$57,,$E157='Commissioner plans'!$C$66,,$E157='Commissioner plans'!$C$75,$E157='Commissioner plans'!$C$84,$E157='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W157=0,Q157,Q157/SUMIF($C$6:$C$455,$C157,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B157,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":393.9922993573901},{"$f":"IFERROR(IF($W157=0,R157,R157/SUMIF($C$6:$C$455,$C157,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B157,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":445.59080573405839},{"$f":"IFERROR(IF($W157=0,S157,S157/SUMIF($C$6:$C$455,$C157,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B157,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":451.68638985005771},{"$f":"IFERROR(IF($W157=0,T157,T157/SUMIF($C$6:$C$455,$C157,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B157,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":457.85411105618732},{"$f":"IFERROR(IF($W157=0,U157,U157/SUMIF($C$6:$C$455,$C157,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B157,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":464.09396935244706},null,{"$f":"IF(OR($E157='Impact of trust strategy'!$C$12,$E157='Impact of trust strategy'!$C$21,$E157='Impact of trust strategy'!$C$30,$E157='Impact of trust strategy'!$C$39,$E157='Impact of trust strategy'!$C$48,,$E157='Impact of trust strategy'!$C$57,,$E157='Impact of trust strategy'!$C$66,,$E157='Impact of trust strategy'!$C$75,$E157='Impact of trust strategy'!$C$84,$E157='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD157=0,X157,X157/SUMIF($C$6:$C$455,$C157,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B157,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":400.88856806924531},{"$f":"IFERROR(IF($AD157=0,Y157,Y157/SUMIF($C$6:$C$455,$C157,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B157,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":449.0787650709255},{"$f":"IFERROR(IF($AD157=0,Z157,Z157/SUMIF($C$6:$C$455,$C157,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B157,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":455.31618093973941},{"$f":"IFERROR(IF($AD157=0,AA157,AA157/SUMIF($C$6:$C$455,$C157,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B157,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":461.58304555360479},{"$f":"IFERROR(IF($AD157=0,AB157,AB157/SUMIF($C$6:$C$455,$C157,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B157,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":467.949496447049},null,"DBH","DB","Test Spec 4","Elective","75-84",440,400.88856806924531,449.0787650709255,455.31618093973941,461.58304555360479,467.949496447049]
["DBI","DB",17,"Test Spec 4Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Elective","85+",{"$f":"'Historical volumes'!$L28","v":460},null,{"$f":"H158*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G158,'Demographic Change'!$B$16:$B$24,0))))","v":441.06367439081072},{"$f":"J158*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G158,'Demographic Change'!$B$16:$B$24,0))))","v":422.12734878162138},{"$f":"K158*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G158,'Demographic Change'!$B$16:$B$24,0))))","v":392.50116194143811},{"$f":"L158*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G158,'Demographic Change'!$B$16:$B$24,0))))","v":362.60009295531501},{"$f":"M158*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G158,'Demographic Change'!$B$16:$B$24,0))))","v":332.39359936259206},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E158,E158='Non-Demographic Change'!$C$20,E158='Non-Demographic Change'!$C$29,E158='Non-Demographic Change'!$C$38,E158='Non-Demographic Change'!$C$47,E158='Non-Demographic Change'!$C$56,E158='Non-Demographic Change'!$C$65,E158='Non-Demographic Change'!$C$74,E158='Non-Demographic Change'!$C$83,E158='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P158=0,J158,(J158/SUMIF($C$6:$C$455,$C158,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B158,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":441.06367439081072},{"$f":"IFERROR(IF($P158=0,K158,(K158/SUMIF($C$6:$C$455,$C158,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B158,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":422.12734878162138},{"$f":"IFERROR(IF($P158=0,L158,(L158/SUMIF($C$6:$C$455,$C158,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B158,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":392.50116194143811},{"$f":"IFERROR(IF($P158=0,M158,(M158/SUMIF($C$6:$C$455,$C158,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B158,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.60009295531501},{"$f":"IFERROR(IF($P158=0,N158,(N158/SUMIF($C$6:$C$455,$C158,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B158,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.39359936259206},null,{"$f":"IF(OR($E158='Commissioner plans'!$C$12,$E158='Commissioner plans'!$C$21,$E158='Commissioner plans'!$C$30,$E158='Commissioner plans'!$C$39,$E158='Commissioner plans'!$C$48,,$E158='Commissioner plans'!$C$57,,$E158='Commissioner plans'!$C$66,,$E158='Commissioner plans'!$C$75,$E158='Commissioner plans'!$C$84,$E158='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W158=0,Q158,Q158/SUMIF($C$6:$C$455,$C158,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B158,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":391.46165356882017},{"$f":"IFERROR(IF($W158=0,R158,R158/SUMIF($C$6:$C$455,$C158,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B158,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":420.01671203771326},{"$f":"IFERROR(IF($W158=0,S158,S158/SUMIF($C$6:$C$455,$C158,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B158,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":390.53865613173093},{"$f":"IFERROR(IF($W158=0,T158,T158/SUMIF($C$6:$C$455,$C158,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B158,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":360.78709249053844},{"$f":"IFERROR(IF($W158=0,U158,U158/SUMIF($C$6:$C$455,$C158,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B158,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":330.73163136577909},null,{"$f":"IF(OR($E158='Impact of trust strategy'!$C$12,$E158='Impact of trust strategy'!$C$21,$E158='Impact of trust strategy'!$C$30,$E158='Impact of trust strategy'!$C$39,$E158='Impact of trust strategy'!$C$48,,$E158='Impact of trust strategy'!$C$57,,$E158='Impact of trust strategy'!$C$66,,$E158='Impact of trust strategy'!$C$75,$E158='Impact of trust strategy'!$C$84,$E158='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD158=0,X158,X158/SUMIF($C$6:$C$455,$C158,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B158,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":398.31362696474923},{"$f":"IFERROR(IF($AD158=0,Y158,Y158/SUMIF($C$6:$C$455,$C158,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B158,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":423.30448457148162},{"$f":"IFERROR(IF($AD158=0,Z158,Z158/SUMIF($C$6:$C$455,$C158,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B158,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":393.67705871825518},{"$f":"IFERROR(IF($AD158=0,AA158,AA158/SUMIF($C$6:$C$455,$C158,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B158,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":363.72547701723289},{"$f":"IFERROR(IF($AD158=0,AB158,AB158/SUMIF($C$6:$C$455,$C158,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B158,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":333.47923174410738},null,"DBI","DB","Test Spec 4","Elective","85+",460,398.31362696474923,423.30448457148162,393.67705871825518,363.72547701723289,333.47923174410738]
["DCA","DC",18,"Test Spec 4Non-Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D29","v":340},null,{"$f":"H159*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G159,'Demographic Change'!$B$16:$B$24,0))))","v":343.81423739998348},{"$f":"J159*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G159,'Demographic Change'!$B$16:$B$24,0))))","v":347.62847479996702},{"$f":"K159*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G159,'Demographic Change'!$B$16:$B$24,0))))","v":353.60224366905885},{"$f":"L159*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G159,'Demographic Change'!$B$16:$B$24,0))))","v":359.63210426462098},{"$f":"M159*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G159,'Demographic Change'!$B$16:$B$24,0))))","v":365.71805658665346},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E159,E159='Non-Demographic Change'!$C$20,E159='Non-Demographic Change'!$C$29,E159='Non-Demographic Change'!$C$38,E159='Non-Demographic Change'!$C$47,E159='Non-Demographic Change'!$C$56,E159='Non-Demographic Change'!$C$65,E159='Non-Demographic Change'!$C$74,E159='Non-Demographic Change'!$C$83,E159='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P159=0,J159,(J159/SUMIF($C$6:$C$455,$C159,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B159,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":343.81423739998348},{"$f":"IFERROR(IF($P159=0,K159,(K159/SUMIF($C$6:$C$455,$C159,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B159,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":347.62847479996702},{"$f":"IFERROR(IF($P159=0,L159,(L159/SUMIF($C$6:$C$455,$C159,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B159,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.60224366905885},{"$f":"IFERROR(IF($P159=0,M159,(M159/SUMIF($C$6:$C$455,$C159,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B159,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.63210426462098},{"$f":"IFERROR(IF($P159=0,N159,(N159/SUMIF($C$6:$C$455,$C159,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B159,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":365.71805658665346},null,{"$f":"IF(OR($E159='Commissioner plans'!$C$12,$E159='Commissioner plans'!$C$21,$E159='Commissioner plans'!$C$30,$E159='Commissioner plans'!$C$39,$E159='Commissioner plans'!$C$48,,$E159='Commissioner plans'!$C$57,,$E159='Commissioner plans'!$C$66,,$E159='Commissioner plans'!$C$75,$E159='Commissioner plans'!$C$84,$E159='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W159=0,Q159,Q159/SUMIF($C$6:$C$455,$C159,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B159,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":289.75460578239705},{"$f":"IFERROR(IF($W159=0,R159,R159/SUMIF($C$6:$C$455,$C159,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B159,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":345.89033242596719},{"$f":"IFERROR(IF($W159=0,S159,S159/SUMIF($C$6:$C$455,$C159,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B159,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":351.83423245071356},{"$f":"IFERROR(IF($W159=0,T159,T159/SUMIF($C$6:$C$455,$C159,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B159,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":357.83394374329788},{"$f":"IFERROR(IF($W159=0,U159,U159/SUMIF($C$6:$C$455,$C159,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B159,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":363.88946630372021},null,{"$f":"IF(OR($E159='Impact of trust strategy'!$C$12,$E159='Impact of trust strategy'!$C$21,$E159='Impact of trust strategy'!$C$30,$E159='Impact of trust strategy'!$C$39,$E159='Impact of trust strategy'!$C$48,,$E159='Impact of trust strategy'!$C$57,,$E159='Impact of trust strategy'!$C$66,,$E159='Impact of trust strategy'!$C$75,$E159='Impact of trust strategy'!$C$84,$E159='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD159=0,X159,X159/SUMIF($C$6:$C$455,$C159,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B159,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":294.82634354283607},{"$f":"IFERROR(IF($AD159=0,Y159,Y159/SUMIF($C$6:$C$455,$C159,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B159,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":348.59786453612759},{"$f":"IFERROR(IF($AD159=0,Z159,Z159/SUMIF($C$6:$C$455,$C159,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B159,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":354.66160292432585},{"$f":"IFERROR(IF($AD159=0,AA159,AA159/SUMIF($C$6:$C$455,$C159,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B159,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":360.74827672611906},{"$f":"IFERROR(IF($AD159=0,AB159,AB159/SUMIF($C$6:$C$455,$C159,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B159,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":366.9125301429936},null,"DCA","DC","Test Spec 4","Non-Elective","0-18",340,294.82634354283607,348.59786453612759,354.66160292432585,360.74827672611906,366.9125301429936]
["DCB","DC",18,"Test Spec 4Non-Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E29","v":360},null,{"$f":"H160*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G160,'Demographic Change'!$B$16:$B$24,0))))","v":365.50348953140582},{"$f":"J160*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G160,'Demographic Change'!$B$16:$B$24,0))))","v":371.00697906281164},{"$f":"K160*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G160,'Demographic Change'!$B$16:$B$24,0))))","v":379.62113659022936},{"$f":"L160*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G160,'Demographic Change'!$B$16:$B$24,0))))","v":388.3250249252244},{"$f":"M160*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G160,'Demographic Change'!$B$16:$B$24,0))))","v":397.11864406779665},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E160,E160='Non-Demographic Change'!$C$20,E160='Non-Demographic Change'!$C$29,E160='Non-Demographic Change'!$C$38,E160='Non-Demographic Change'!$C$47,E160='Non-Demographic Change'!$C$56,E160='Non-Demographic Change'!$C$65,E160='Non-Demographic Change'!$C$74,E160='Non-Demographic Change'!$C$83,E160='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P160=0,J160,(J160/SUMIF($C$6:$C$455,$C160,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B160,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":365.50348953140582},{"$f":"IFERROR(IF($P160=0,K160,(K160/SUMIF($C$6:$C$455,$C160,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B160,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":371.00697906281164},{"$f":"IFERROR(IF($P160=0,L160,(L160/SUMIF($C$6:$C$455,$C160,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B160,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.62113659022936},{"$f":"IFERROR(IF($P160=0,M160,(M160/SUMIF($C$6:$C$455,$C160,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B160,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":388.3250249252244},{"$f":"IFERROR(IF($P160=0,N160,(N160/SUMIF($C$6:$C$455,$C160,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B160,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.11864406779665},null,{"$f":"IF(OR($E160='Commissioner plans'!$C$12,$E160='Commissioner plans'!$C$21,$E160='Commissioner plans'!$C$30,$E160='Commissioner plans'!$C$39,$E160='Commissioner plans'!$C$48,,$E160='Commissioner plans'!$C$57,,$E160='Commissioner plans'!$C$66,,$E160='Commissioner plans'!$C$75,$E160='Commissioner plans'!$C$84,$E160='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W160=0,Q160,Q160/SUMIF($C$6:$C$455,$C160,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B160,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":308.03354835493525},{"$f":"IFERROR(IF($W160=0,R160,R160/SUMIF($C$6:$C$455,$C160,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B160,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":369.15194416749756},{"$f":"IFERROR(IF($W160=0,S160,S160/SUMIF($C$6:$C$455,$C160,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B160,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":377.7230309072782},{"$f":"IFERROR(IF($W160=0,T160,T160/SUMIF($C$6:$C$455,$C160,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B160,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":386.38339980059828},{"$f":"IFERROR(IF($W160=0,U160,U160/SUMIF($C$6:$C$455,$C160,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B160,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":395.13305084745764},null,{"$f":"IF(OR($E160='Impact of trust strategy'!$C$12,$E160='Impact of trust strategy'!$C$21,$E160='Impact of trust strategy'!$C$30,$E160='Impact of trust strategy'!$C$39,$E160='Impact of trust strategy'!$C$48,,$E160='Impact of trust strategy'!$C$57,,$E160='Impact of trust strategy'!$C$66,,$E160='Impact of trust strategy'!$C$75,$E160='Impact of trust strategy'!$C$84,$E160='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD160=0,X160,X160/SUMIF($C$6:$C$455,$C160,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B160,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":313.42523272335217},{"$f":"IFERROR(IF($AD160=0,Y160,Y160/SUMIF($C$6:$C$455,$C160,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B160,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":372.04156162327178},{"$f":"IFERROR(IF($AD160=0,Z160,Z160/SUMIF($C$6:$C$455,$C160,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B160,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":380.75844601555713},{"$f":"IFERROR(IF($AD160=0,AA160,AA160/SUMIF($C$6:$C$455,$C160,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B160,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":389.53025019235787},{"$f":"IFERROR(IF($AD160=0,AB160,AB160/SUMIF($C$6:$C$455,$C160,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B160,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":398.41567523846351},null,"DCB","DC","Test Spec 4","Non-Elective","19-24",360,313.42523272335217,372.04156162327178,380.75844601555713,389.53025019235787,398.41567523846351]
["DCC","DC",18,"Test Spec 4Non-Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F29","v":380},null,{"$f":"H161*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G161,'Demographic Change'!$B$16:$B$24,0))))","v":383.66356382978728},{"$f":"J161*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G161,'Demographic Change'!$B$16:$B$24,0))))","v":387.3271276595745},{"$f":"K161*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G161,'Demographic Change'!$B$16:$B$24,0))))","v":393.0751329787235},{"$f":"L161*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G161,'Demographic Change'!$B$16:$B$24,0))))","v":398.88630319148945},{"$f":"M161*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G161,'Demographic Change'!$B$16:$B$24,0))))","v":404.76063829787245},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E161,E161='Non-Demographic Change'!$C$20,E161='Non-Demographic Change'!$C$29,E161='Non-Demographic Change'!$C$38,E161='Non-Demographic Change'!$C$47,E161='Non-Demographic Change'!$C$56,E161='Non-Demographic Change'!$C$65,E161='Non-Demographic Change'!$C$74,E161='Non-Demographic Change'!$C$83,E161='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P161=0,J161,(J161/SUMIF($C$6:$C$455,$C161,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B161,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.66356382978728},{"$f":"IFERROR(IF($P161=0,K161,(K161/SUMIF($C$6:$C$455,$C161,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B161,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":387.3271276595745},{"$f":"IFERROR(IF($P161=0,L161,(L161/SUMIF($C$6:$C$455,$C161,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B161,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.0751329787235},{"$f":"IFERROR(IF($P161=0,M161,(M161/SUMIF($C$6:$C$455,$C161,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B161,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.88630319148945},{"$f":"IFERROR(IF($P161=0,N161,(N161/SUMIF($C$6:$C$455,$C161,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B161,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.76063829787245},null,{"$f":"IF(OR($E161='Commissioner plans'!$C$12,$E161='Commissioner plans'!$C$21,$E161='Commissioner plans'!$C$30,$E161='Commissioner plans'!$C$39,$E161='Commissioner plans'!$C$48,,$E161='Commissioner plans'!$C$57,,$E161='Commissioner plans'!$C$66,,$E161='Commissioner plans'!$C$75,$E161='Commissioner plans'!$C$84,$E161='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W161=0,Q161,Q161/SUMIF($C$6:$C$455,$C161,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B161,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":323.33822337101066},{"$f":"IFERROR(IF($W161=0,R161,R161/SUMIF($C$6:$C$455,$C161,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B161,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":385.3904920212766},{"$f":"IFERROR(IF($W161=0,S161,S161/SUMIF($C$6:$C$455,$C161,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B161,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":391.1097573138299},{"$f":"IFERROR(IF($W161=0,T161,T161/SUMIF($C$6:$C$455,$C161,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B161,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":396.891871675532},{"$f":"IFERROR(IF($W161=0,U161,U161/SUMIF($C$6:$C$455,$C161,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B161,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":402.73683510638307},null,{"$f":"IF(OR($E161='Impact of trust strategy'!$C$12,$E161='Impact of trust strategy'!$C$21,$E161='Impact of trust strategy'!$C$30,$E161='Impact of trust strategy'!$C$39,$E161='Impact of trust strategy'!$C$48,,$E161='Impact of trust strategy'!$C$57,,$E161='Impact of trust strategy'!$C$66,,$E161='Impact of trust strategy'!$C$75,$E161='Impact of trust strategy'!$C$84,$E161='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD161=0,X161,X161/SUMIF($C$6:$C$455,$C161,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B161,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":328.9977940702787},{"$f":"IFERROR(IF($AD161=0,Y161,Y161/SUMIF($C$6:$C$455,$C161,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B161,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":388.40722025643601},{"$f":"IFERROR(IF($AD161=0,Z161,Z161/SUMIF($C$6:$C$455,$C161,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B161,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":394.25274931909399},{"$f":"IFERROR(IF($AD161=0,AA161,AA161/SUMIF($C$6:$C$455,$C161,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B161,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":400.12430697816899},{"$f":"IFERROR(IF($AD161=0,AB161,AB161/SUMIF($C$6:$C$455,$C161,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B161,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":406.08262902375168},null,"DCC","DC","Test Spec 4","Non-Elective","25-34",380,328.9977940702787,388.40722025643601,394.25274931909399,400.12430697816899,406.08262902375168]
["DCD","DC",18,"Test Spec 4Non-Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G29","v":400},null,{"$f":"H162*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G162,'Demographic Change'!$B$16:$B$24,0))))","v":387.01704756941859},{"$f":"J162*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G162,'Demographic Change'!$B$16:$B$24,0))))","v":374.03409513883719},{"$f":"K162*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G162,'Demographic Change'!$B$16:$B$24,0))))","v":353.72589890568008},{"$f":"L162*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G162,'Demographic Change'!$B$16:$B$24,0))))","v":333.20926077570164},{"$f":"M162*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G162,'Demographic Change'!$B$16:$B$24,0))))","v":312.48418074890196},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E162,E162='Non-Demographic Change'!$C$20,E162='Non-Demographic Change'!$C$29,E162='Non-Demographic Change'!$C$38,E162='Non-Demographic Change'!$C$47,E162='Non-Demographic Change'!$C$56,E162='Non-Demographic Change'!$C$65,E162='Non-Demographic Change'!$C$74,E162='Non-Demographic Change'!$C$83,E162='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P162=0,J162,(J162/SUMIF($C$6:$C$455,$C162,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B162,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":387.01704756941859},{"$f":"IFERROR(IF($P162=0,K162,(K162/SUMIF($C$6:$C$455,$C162,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B162,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.03409513883719},{"$f":"IFERROR(IF($P162=0,L162,(L162/SUMIF($C$6:$C$455,$C162,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B162,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.72589890568008},{"$f":"IFERROR(IF($P162=0,M162,(M162/SUMIF($C$6:$C$455,$C162,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B162,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":333.20926077570164},{"$f":"IFERROR(IF($P162=0,N162,(N162/SUMIF($C$6:$C$455,$C162,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B162,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":312.48418074890196},null,{"$f":"IF(OR($E162='Commissioner plans'!$C$12,$E162='Commissioner plans'!$C$21,$E162='Commissioner plans'!$C$30,$E162='Commissioner plans'!$C$39,$E162='Commissioner plans'!$C$48,,$E162='Commissioner plans'!$C$57,,$E162='Commissioner plans'!$C$66,,$E162='Commissioner plans'!$C$75,$E162='Commissioner plans'!$C$84,$E162='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W162=0,Q162,Q162/SUMIF($C$6:$C$455,$C162,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B162,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":326.16442209484103},{"$f":"IFERROR(IF($W162=0,R162,R162/SUMIF($C$6:$C$455,$C162,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B162,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":372.16392466314301},{"$f":"IFERROR(IF($W162=0,S162,S162/SUMIF($C$6:$C$455,$C162,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B162,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":351.95726941115169},{"$f":"IFERROR(IF($W162=0,T162,T162/SUMIF($C$6:$C$455,$C162,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B162,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":331.54321447182315},{"$f":"IFERROR(IF($W162=0,U162,U162/SUMIF($C$6:$C$455,$C162,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B162,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":310.92175984515745},null,{"$f":"IF(OR($E162='Impact of trust strategy'!$C$12,$E162='Impact of trust strategy'!$C$21,$E162='Impact of trust strategy'!$C$30,$E162='Impact of trust strategy'!$C$39,$E162='Impact of trust strategy'!$C$48,,$E162='Impact of trust strategy'!$C$57,,$E162='Impact of trust strategy'!$C$66,,$E162='Impact of trust strategy'!$C$75,$E162='Impact of trust strategy'!$C$84,$E162='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD162=0,X162,X162/SUMIF($C$6:$C$455,$C162,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B162,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":331.87346133921631},{"$f":"IFERROR(IF($AD162=0,Y162,Y162/SUMIF($C$6:$C$455,$C162,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B162,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":375.07711905398202},{"$f":"IFERROR(IF($AD162=0,Z162,Z162/SUMIF($C$6:$C$455,$C162,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B162,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":354.78562862047249},{"$f":"IFERROR(IF($AD162=0,AA162,AA162/SUMIF($C$6:$C$455,$C162,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B162,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":334.2434259583527},{"$f":"IFERROR(IF($AD162=0,AB162,AB162/SUMIF($C$6:$C$455,$C162,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B162,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":313.50478687965432},null,"DCD","DC","Test Spec 4","Non-Elective","35-44",400,331.87346133921631,375.07711905398202,354.78562862047249,334.2434259583527,313.50478687965432]
["DCE","DC",18,"Test Spec 4Non-Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H29","v":420},null,{"$f":"H163*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G163,'Demographic Change'!$B$16:$B$24,0))))","v":416.74272930648766},{"$f":"J163*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G163,'Demographic Change'!$B$16:$B$24,0))))","v":413.48545861297538},{"$f":"K163*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G163,'Demographic Change'!$B$16:$B$24,0))))","v":408.3803131991051},{"$f":"L163*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G163,'Demographic Change'!$B$16:$B$24,0))))","v":403.21252796420578},{"$f":"M163*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G163,'Demographic Change'!$B$16:$B$24,0))))","v":397.9821029082774},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E163,E163='Non-Demographic Change'!$C$20,E163='Non-Demographic Change'!$C$29,E163='Non-Demographic Change'!$C$38,E163='Non-Demographic Change'!$C$47,E163='Non-Demographic Change'!$C$56,E163='Non-Demographic Change'!$C$65,E163='Non-Demographic Change'!$C$74,E163='Non-Demographic Change'!$C$83,E163='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P163=0,J163,(J163/SUMIF($C$6:$C$455,$C163,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B163,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.74272930648766},{"$f":"IFERROR(IF($P163=0,K163,(K163/SUMIF($C$6:$C$455,$C163,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B163,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":413.48545861297538},{"$f":"IFERROR(IF($P163=0,L163,(L163/SUMIF($C$6:$C$455,$C163,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B163,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.3803131991051},{"$f":"IFERROR(IF($P163=0,M163,(M163/SUMIF($C$6:$C$455,$C163,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B163,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":403.21252796420578},{"$f":"IFERROR(IF($P163=0,N163,(N163/SUMIF($C$6:$C$455,$C163,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B163,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.9821029082774},null,{"$f":"IF(OR($E163='Commissioner plans'!$C$12,$E163='Commissioner plans'!$C$21,$E163='Commissioner plans'!$C$30,$E163='Commissioner plans'!$C$39,$E163='Commissioner plans'!$C$48,,$E163='Commissioner plans'!$C$57,,$E163='Commissioner plans'!$C$66,,$E163='Commissioner plans'!$C$75,$E163='Commissioner plans'!$C$84,$E163='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W163=0,Q163,Q163/SUMIF($C$6:$C$455,$C163,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B163,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":351.21618626398202},{"$f":"IFERROR(IF($W163=0,R163,R163/SUMIF($C$6:$C$455,$C163,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B163,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":411.41803131991048},{"$f":"IFERROR(IF($W163=0,S163,S163/SUMIF($C$6:$C$455,$C163,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B163,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":406.33841163310956},{"$f":"IFERROR(IF($W163=0,T163,T163/SUMIF($C$6:$C$455,$C163,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B163,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":401.19646532438475},{"$f":"IFERROR(IF($W163=0,U163,U163/SUMIF($C$6:$C$455,$C163,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B163,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":395.99219239373599},null,{"$f":"IF(OR($E163='Impact of trust strategy'!$C$12,$E163='Impact of trust strategy'!$C$21,$E163='Impact of trust strategy'!$C$30,$E163='Impact of trust strategy'!$C$39,$E163='Impact of trust strategy'!$C$48,,$E163='Impact of trust strategy'!$C$57,,$E163='Impact of trust strategy'!$C$66,,$E163='Impact of trust strategy'!$C$75,$E163='Impact of trust strategy'!$C$84,$E163='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD163=0,X163,X163/SUMIF($C$6:$C$455,$C163,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B163,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":357.36372062031307},{"$f":"IFERROR(IF($AD163=0,Y163,Y163/SUMIF($C$6:$C$455,$C163,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B163,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":414.63849580264082},{"$f":"IFERROR(IF($AD163=0,Z163,Z163/SUMIF($C$6:$C$455,$C163,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B163,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":409.60378242816688},{"$f":"IFERROR(IF($AD163=0,AA163,AA163/SUMIF($C$6:$C$455,$C163,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B163,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":404.46395884178264},{"$f":"IFERROR(IF($AD163=0,AB163,AB163/SUMIF($C$6:$C$455,$C163,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B163,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":399.28195422614061},null,"DCE","DC","Test Spec 4","Non-Elective","45-54",420,357.36372062031307,414.63849580264082,409.60378242816688,404.46395884178264,399.28195422614061]
["DCF","DC",18,"Test Spec 4Non-Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I29","v":440},null,{"$f":"H164*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G164,'Demographic Change'!$B$16:$B$24,0))))","v":449.12930715079659},{"$f":"J164*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G164,'Demographic Change'!$B$16:$B$24,0))))","v":458.25861430159318},{"$f":"K164*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G164,'Demographic Change'!$B$16:$B$24,0))))","v":472.53945905891067},{"$f":"L164*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G164,'Demographic Change'!$B$16:$B$24,0))))","v":486.95072248981103},{"$f":"M164*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G164,'Demographic Change'!$B$16:$B$24,0))))","v":501.49240459429421},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E164,E164='Non-Demographic Change'!$C$20,E164='Non-Demographic Change'!$C$29,E164='Non-Demographic Change'!$C$38,E164='Non-Demographic Change'!$C$47,E164='Non-Demographic Change'!$C$56,E164='Non-Demographic Change'!$C$65,E164='Non-Demographic Change'!$C$74,E164='Non-Demographic Change'!$C$83,E164='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P164=0,J164,(J164/SUMIF($C$6:$C$455,$C164,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B164,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":449.12930715079659},{"$f":"IFERROR(IF($P164=0,K164,(K164/SUMIF($C$6:$C$455,$C164,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B164,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.25861430159318},{"$f":"IFERROR(IF($P164=0,L164,(L164/SUMIF($C$6:$C$455,$C164,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B164,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":472.53945905891067},{"$f":"IFERROR(IF($P164=0,M164,(M164/SUMIF($C$6:$C$455,$C164,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B164,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":486.95072248981103},{"$f":"IFERROR(IF($P164=0,N164,(N164/SUMIF($C$6:$C$455,$C164,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B164,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":501.49240459429421},null,{"$f":"IF(OR($E164='Commissioner plans'!$C$12,$E164='Commissioner plans'!$C$21,$E164='Commissioner plans'!$C$30,$E164='Commissioner plans'!$C$39,$E164='Commissioner plans'!$C$48,,$E164='Commissioner plans'!$C$57,,$E164='Commissioner plans'!$C$66,,$E164='Commissioner plans'!$C$75,$E164='Commissioner plans'!$C$84,$E164='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W164=0,Q164,Q164/SUMIF($C$6:$C$455,$C164,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B164,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":378.5104605409411},{"$f":"IFERROR(IF($W164=0,R164,R164/SUMIF($C$6:$C$455,$C164,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B164,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":455.96732123008519},{"$f":"IFERROR(IF($W164=0,S164,S164/SUMIF($C$6:$C$455,$C164,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B164,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":470.17676176361613},{"$f":"IFERROR(IF($W164=0,T164,T164/SUMIF($C$6:$C$455,$C164,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B164,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":484.51596887736196},{"$f":"IFERROR(IF($W164=0,U164,U164/SUMIF($C$6:$C$455,$C164,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B164,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":498.98494257132273},null,{"$f":"IF(OR($E164='Impact of trust strategy'!$C$12,$E164='Impact of trust strategy'!$C$21,$E164='Impact of trust strategy'!$C$30,$E164='Impact of trust strategy'!$C$39,$E164='Impact of trust strategy'!$C$48,,$E164='Impact of trust strategy'!$C$57,,$E164='Impact of trust strategy'!$C$66,,$E164='Impact of trust strategy'!$C$75,$E164='Impact of trust strategy'!$C$84,$E164='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD164=0,X164,X164/SUMIF($C$6:$C$455,$C164,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B164,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":385.13574192434851},{"$f":"IFERROR(IF($AD164=0,Y164,Y164/SUMIF($C$6:$C$455,$C164,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B164,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":459.53650500794777},{"$f":"IFERROR(IF($AD164=0,Z164,Z164/SUMIF($C$6:$C$455,$C164,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B164,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":473.95514308918916},{"$f":"IFERROR(IF($AD164=0,AA164,AA164/SUMIF($C$6:$C$455,$C164,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B164,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":488.46204748027907},{"$f":"IFERROR(IF($AD164=0,AB164,AB164/SUMIF($C$6:$C$455,$C164,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B164,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":503.13033142127153},null,"DCF","DC","Test Spec 4","Non-Elective","55-64",440,385.13574192434851,459.53650500794777,473.95514308918916,488.46204748027907,503.13033142127153]
["DCG","DC",18,"Test Spec 4Non-Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J29","v":460},null,{"$f":"H165*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G165,'Demographic Change'!$B$16:$B$24,0))))","v":472.12352147336674},{"$f":"J165*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G165,'Demographic Change'!$B$16:$B$24,0))))","v":484.24704294673336},{"$f":"K165*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G165,'Demographic Change'!$B$16:$B$24,0))))","v":503.23569103754863},{"$f":"L165*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G165,'Demographic Change'!$B$16:$B$24,0))))","v":522.4069222830833},{"$f":"M165*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G165,'Demographic Change'!$B$16:$B$24,0))))","v":541.76073668333731},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E165,E165='Non-Demographic Change'!$C$20,E165='Non-Demographic Change'!$C$29,E165='Non-Demographic Change'!$C$38,E165='Non-Demographic Change'!$C$47,E165='Non-Demographic Change'!$C$56,E165='Non-Demographic Change'!$C$65,E165='Non-Demographic Change'!$C$74,E165='Non-Demographic Change'!$C$83,E165='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P165=0,J165,(J165/SUMIF($C$6:$C$455,$C165,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B165,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":472.12352147336674},{"$f":"IFERROR(IF($P165=0,K165,(K165/SUMIF($C$6:$C$455,$C165,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B165,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":484.24704294673336},{"$f":"IFERROR(IF($P165=0,L165,(L165/SUMIF($C$6:$C$455,$C165,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B165,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":503.23569103754863},{"$f":"IFERROR(IF($P165=0,M165,(M165/SUMIF($C$6:$C$455,$C165,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B165,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":522.4069222830833},{"$f":"IFERROR(IF($P165=0,N165,(N165/SUMIF($C$6:$C$455,$C165,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B165,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":541.76073668333731},null,{"$f":"IF(OR($E165='Commissioner plans'!$C$12,$E165='Commissioner plans'!$C$21,$E165='Commissioner plans'!$C$30,$E165='Commissioner plans'!$C$39,$E165='Commissioner plans'!$C$48,,$E165='Commissioner plans'!$C$57,,$E165='Commissioner plans'!$C$66,,$E165='Commissioner plans'!$C$75,$E165='Commissioner plans'!$C$84,$E165='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W165=0,Q165,Q165/SUMIF($C$6:$C$455,$C165,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B165,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":397.8891795745019},{"$f":"IFERROR(IF($W165=0,R165,R165/SUMIF($C$6:$C$455,$C165,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B165,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":481.82580773199965},{"$f":"IFERROR(IF($W165=0,S165,S165/SUMIF($C$6:$C$455,$C165,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B165,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":500.71951258236089},{"$f":"IFERROR(IF($W165=0,T165,T165/SUMIF($C$6:$C$455,$C165,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B165,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":519.79488767166788},{"$f":"IFERROR(IF($W165=0,U165,U165/SUMIF($C$6:$C$455,$C165,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B165,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":539.05193299992061},null,{"$f":"IF(OR($E165='Impact of trust strategy'!$C$12,$E165='Impact of trust strategy'!$C$21,$E165='Impact of trust strategy'!$C$30,$E165='Impact of trust strategy'!$C$39,$E165='Impact of trust strategy'!$C$48,,$E165='Impact of trust strategy'!$C$57,,$E165='Impact of trust strategy'!$C$66,,$E165='Impact of trust strategy'!$C$75,$E165='Impact of trust strategy'!$C$84,$E165='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD165=0,X165,X165/SUMIF($C$6:$C$455,$C165,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B165,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":404.85365757156131},{"$f":"IFERROR(IF($AD165=0,Y165,Y165/SUMIF($C$6:$C$455,$C165,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B165,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":485.59740445975018},{"$f":"IFERROR(IF($AD165=0,Z165,Z165/SUMIF($C$6:$C$455,$C165,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B165,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":504.74333810830723},{"$f":"IFERROR(IF($AD165=0,AA165,AA165/SUMIF($C$6:$C$455,$C165,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B165,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":524.02829093575326},{"$f":"IFERROR(IF($AD165=0,AB165,AB165/SUMIF($C$6:$C$455,$C165,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B165,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":543.53018410923505},null,"DCG","DC","Test Spec 4","Non-Elective","65-74",460,404.85365757156131,485.59740445975018,504.74333810830723,524.02829093575326,543.53018410923505]
["DCH","DC",18,"Test Spec 4Non-Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K29","v":480},null,{"$f":"H166*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G166,'Demographic Change'!$B$16:$B$24,0))))","v":484.27088482451808},{"$f":"J166*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G166,'Demographic Change'!$B$16:$B$24,0))))","v":488.54176964903615},{"$f":"K166*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G166,'Demographic Change'!$B$16:$B$24,0))))","v":495.22491349480975},{"$f":"L166*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G166,'Demographic Change'!$B$16:$B$24,0))))","v":501.98714780029673},{"$f":"M166*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G166,'Demographic Change'!$B$16:$B$24,0))))","v":508.8284725654969},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E166,E166='Non-Demographic Change'!$C$20,E166='Non-Demographic Change'!$C$29,E166='Non-Demographic Change'!$C$38,E166='Non-Demographic Change'!$C$47,E166='Non-Demographic Change'!$C$56,E166='Non-Demographic Change'!$C$65,E166='Non-Demographic Change'!$C$74,E166='Non-Demographic Change'!$C$83,E166='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P166=0,J166,(J166/SUMIF($C$6:$C$455,$C166,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B166,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":484.27088482451808},{"$f":"IFERROR(IF($P166=0,K166,(K166/SUMIF($C$6:$C$455,$C166,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B166,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":488.54176964903615},{"$f":"IFERROR(IF($P166=0,L166,(L166/SUMIF($C$6:$C$455,$C166,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B166,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":495.22491349480975},{"$f":"IFERROR(IF($P166=0,M166,(M166/SUMIF($C$6:$C$455,$C166,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B166,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":501.98714780029673},{"$f":"IFERROR(IF($P166=0,N166,(N166/SUMIF($C$6:$C$455,$C166,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B166,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":508.8284725654969},null,{"$f":"IF(OR($E166='Commissioner plans'!$C$12,$E166='Commissioner plans'!$C$21,$E166='Commissioner plans'!$C$30,$E166='Commissioner plans'!$C$39,$E166='Commissioner plans'!$C$48,,$E166='Commissioner plans'!$C$57,,$E166='Commissioner plans'!$C$66,,$E166='Commissioner plans'!$C$75,$E166='Commissioner plans'!$C$84,$E166='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W166=0,Q166,Q166/SUMIF($C$6:$C$455,$C166,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B166,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":408.12655224913493},{"$f":"IFERROR(IF($W166=0,R166,R166/SUMIF($C$6:$C$455,$C166,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B166,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":486.09906080079099},{"$f":"IFERROR(IF($W166=0,S166,S166/SUMIF($C$6:$C$455,$C166,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B166,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":492.74878892733568},{"$f":"IFERROR(IF($W166=0,T166,T166/SUMIF($C$6:$C$455,$C166,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B166,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":499.47721206129523},{"$f":"IFERROR(IF($W166=0,U166,U166/SUMIF($C$6:$C$455,$C166,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B166,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":506.28433020266948},null,{"$f":"IF(OR($E166='Impact of trust strategy'!$C$12,$E166='Impact of trust strategy'!$C$21,$E166='Impact of trust strategy'!$C$30,$E166='Impact of trust strategy'!$C$39,$E166='Impact of trust strategy'!$C$48,,$E166='Impact of trust strategy'!$C$57,,$E166='Impact of trust strategy'!$C$66,,$E166='Impact of trust strategy'!$C$75,$E166='Impact of trust strategy'!$C$84,$E166='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD166=0,X166,X166/SUMIF($C$6:$C$455,$C166,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B166,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":415.2702207354065},{"$f":"IFERROR(IF($AD166=0,Y166,Y166/SUMIF($C$6:$C$455,$C166,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B166,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":489.9041073501005},{"$f":"IFERROR(IF($AD166=0,Z166,Z166/SUMIF($C$6:$C$455,$C166,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B166,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":496.7085610251703},{"$f":"IFERROR(IF($AD166=0,AA166,AA166/SUMIF($C$6:$C$455,$C166,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B166,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":503.54514060393245},{"$f":"IFERROR(IF($AD166=0,AB166,AB166/SUMIF($C$6:$C$455,$C166,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B166,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":510.49035976041699},null,"DCH","DC","Test Spec 4","Non-Elective","75-84",480,415.2702207354065,489.9041073501005,496.7085610251703,503.54514060393245,510.49035976041699]
["DCI","DC",18,"Test Spec 4Non-Elective",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L29","v":500},null,{"$f":"H167*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G167,'Demographic Change'!$B$16:$B$24,0))))","v":479.41703738131599},{"$f":"J167*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G167,'Demographic Change'!$B$16:$B$24,0))))","v":458.83407476263193},{"$f":"K167*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G167,'Demographic Change'!$B$16:$B$24,0))))","v":426.63169776243274},{"$f":"L167*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G167,'Demographic Change'!$B$16:$B$24,0))))","v":394.13053582099462},{"$f":"M167*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G167,'Demographic Change'!$B$16:$B$24,0))))","v":361.29739061151315},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E167,E167='Non-Demographic Change'!$C$20,E167='Non-Demographic Change'!$C$29,E167='Non-Demographic Change'!$C$38,E167='Non-Demographic Change'!$C$47,E167='Non-Demographic Change'!$C$56,E167='Non-Demographic Change'!$C$65,E167='Non-Demographic Change'!$C$74,E167='Non-Demographic Change'!$C$83,E167='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P167=0,J167,(J167/SUMIF($C$6:$C$455,$C167,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B167,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":479.41703738131599},{"$f":"IFERROR(IF($P167=0,K167,(K167/SUMIF($C$6:$C$455,$C167,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B167,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.83407476263193},{"$f":"IFERROR(IF($P167=0,L167,(L167/SUMIF($C$6:$C$455,$C167,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B167,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.63169776243274},{"$f":"IFERROR(IF($P167=0,M167,(M167/SUMIF($C$6:$C$455,$C167,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B167,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.13053582099462},{"$f":"IFERROR(IF($P167=0,N167,(N167/SUMIF($C$6:$C$455,$C167,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B167,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":361.29739061151315},null,{"$f":"IF(OR($E167='Commissioner plans'!$C$12,$E167='Commissioner plans'!$C$21,$E167='Commissioner plans'!$C$30,$E167='Commissioner plans'!$C$39,$E167='Commissioner plans'!$C$48,,$E167='Commissioner plans'!$C$57,,$E167='Commissioner plans'!$C$66,,$E167='Commissioner plans'!$C$75,$E167='Commissioner plans'!$C$84,$E167='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W167=0,Q167,Q167/SUMIF($C$6:$C$455,$C167,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B167,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":404.03589950866473},{"$f":"IFERROR(IF($W167=0,R167,R167/SUMIF($C$6:$C$455,$C167,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B167,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":456.53990438881874},{"$f":"IFERROR(IF($W167=0,S167,S167/SUMIF($C$6:$C$455,$C167,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B167,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":424.49853927362057},{"$f":"IFERROR(IF($W167=0,T167,T167/SUMIF($C$6:$C$455,$C167,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B167,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":392.15988314188962},{"$f":"IFERROR(IF($W167=0,U167,U167/SUMIF($C$6:$C$455,$C167,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B167,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":359.49090365845558},null,{"$f":"IF(OR($E167='Impact of trust strategy'!$C$12,$E167='Impact of trust strategy'!$C$21,$E167='Impact of trust strategy'!$C$30,$E167='Impact of trust strategy'!$C$39,$E167='Impact of trust strategy'!$C$48,,$E167='Impact of trust strategy'!$C$57,,$E167='Impact of trust strategy'!$C$66,,$E167='Impact of trust strategy'!$C$75,$E167='Impact of trust strategy'!$C$84,$E167='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD167=0,X167,X167/SUMIF($C$6:$C$455,$C167,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B167,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":411.10796700031995},{"$f":"IFERROR(IF($AD167=0,Y167,Y167/SUMIF($C$6:$C$455,$C167,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B167,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":460.11357018639302},{"$f":"IFERROR(IF($AD167=0,Z167,Z167/SUMIF($C$6:$C$455,$C167,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B167,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":427.90984643288607},{"$f":"IFERROR(IF($AD167=0,AA167,AA167/SUMIF($C$6:$C$455,$C167,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B167,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":395.35377936655749},{"$f":"IFERROR(IF($AD167=0,AB167,AB167/SUMIF($C$6:$C$455,$C167,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B167,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":362.47742580881237},null,"DCI","DC","Test Spec 4","Non-Elective","85+",500,411.10796700031995,460.11357018639302,427.90984643288607,395.35377936655749,362.47742580881237]
["DDA","DD",19,"Test Spec 4A&E",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"A&E","0-18",{"$f":"'Historical volumes'!$D30","v":350},null,{"$f":"H168*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G168,'Demographic Change'!$B$16:$B$24,0))))","v":353.9264208529242},{"$f":"J168*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G168,'Demographic Change'!$B$16:$B$24,0))))","v":357.85284170584839},{"$f":"K168*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G168,'Demographic Change'!$B$16:$B$24,0))))","v":364.00230965932525},{"$f":"L168*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G168,'Demographic Change'!$B$16:$B$24,0))))","v":370.20951909593333},{"$f":"M168*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G168,'Demographic Change'!$B$16:$B$24,0))))","v":376.47447001567269},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E168,E168='Non-Demographic Change'!$C$20,E168='Non-Demographic Change'!$C$29,E168='Non-Demographic Change'!$C$38,E168='Non-Demographic Change'!$C$47,E168='Non-Demographic Change'!$C$56,E168='Non-Demographic Change'!$C$65,E168='Non-Demographic Change'!$C$74,E168='Non-Demographic Change'!$C$83,E168='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P168=0,J168,(J168/SUMIF($C$6:$C$455,$C168,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B168,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.9264208529242},{"$f":"IFERROR(IF($P168=0,K168,(K168/SUMIF($C$6:$C$455,$C168,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B168,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.85284170584839},{"$f":"IFERROR(IF($P168=0,L168,(L168/SUMIF($C$6:$C$455,$C168,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B168,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.00230965932525},{"$f":"IFERROR(IF($P168=0,M168,(M168/SUMIF($C$6:$C$455,$C168,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B168,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":370.20951909593333},{"$f":"IFERROR(IF($P168=0,N168,(N168/SUMIF($C$6:$C$455,$C168,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B168,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.47447001567269},null,{"$f":"IF(OR($E168='Commissioner plans'!$C$12,$E168='Commissioner plans'!$C$21,$E168='Commissioner plans'!$C$30,$E168='Commissioner plans'!$C$39,$E168='Commissioner plans'!$C$48,,$E168='Commissioner plans'!$C$57,,$E168='Commissioner plans'!$C$66,,$E168='Commissioner plans'!$C$75,$E168='Commissioner plans'!$C$84,$E168='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W168=0,Q168,Q168/SUMIF($C$6:$C$455,$C168,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B168,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":317.29326666254229},{"$f":"IFERROR(IF($W168=0,R168,R168/SUMIF($C$6:$C$455,$C168,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B168,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":356.06357749731916},{"$f":"IFERROR(IF($W168=0,S168,S168/SUMIF($C$6:$C$455,$C168,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B168,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":362.18229811102862},{"$f":"IFERROR(IF($W168=0,T168,T168/SUMIF($C$6:$C$455,$C168,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B168,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":368.35847150045367},{"$f":"IFERROR(IF($W168=0,U168,U168/SUMIF($C$6:$C$455,$C168,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B168,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":374.59209766559434},null,{"$f":"IF(OR($E168='Impact of trust strategy'!$C$12,$E168='Impact of trust strategy'!$C$21,$E168='Impact of trust strategy'!$C$30,$E168='Impact of trust strategy'!$C$39,$E168='Impact of trust strategy'!$C$48,,$E168='Impact of trust strategy'!$C$57,,$E168='Impact of trust strategy'!$C$66,,$E168='Impact of trust strategy'!$C$75,$E168='Impact of trust strategy'!$C$84,$E168='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD168=0,X168,X168/SUMIF($C$6:$C$455,$C168,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B168,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":322.84702908616362},{"$f":"IFERROR(IF($AD168=0,Y168,Y168/SUMIF($C$6:$C$455,$C168,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B168,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":358.85074290483715},{"$f":"IFERROR(IF($AD168=0,Z168,Z168/SUMIF($C$6:$C$455,$C168,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B168,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":365.09282653974719},{"$f":"IFERROR(IF($AD168=0,AA168,AA168/SUMIF($C$6:$C$455,$C168,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B168,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":371.35852015924024},{"$f":"IFERROR(IF($AD168=0,AB168,AB168/SUMIF($C$6:$C$455,$C168,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B168,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":377.70407514719926},null,"DDA","DD","Test Spec 4","A&E","0-18",350,322.84702908616362,358.85074290483715,365.09282653974719,371.35852015924024,377.70407514719926]
["DDB","DD",19,"Test Spec 4A&E",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"A&E","19-24",{"$f":"'Historical volumes'!$E30","v":370},null,{"$f":"H169*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G169,'Demographic Change'!$B$16:$B$24,0))))","v":375.65636424061154},{"$f":"J169*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G169,'Demographic Change'!$B$16:$B$24,0))))","v":381.31272848122308},{"$f":"K169*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G169,'Demographic Change'!$B$16:$B$24,0))))","v":390.16616816218016},{"$f":"L169*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G169,'Demographic Change'!$B$16:$B$24,0))))","v":399.11183117314727},{"$f":"M169*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G169,'Demographic Change'!$B$16:$B$24,0))))","v":408.14971751412429},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E169,E169='Non-Demographic Change'!$C$20,E169='Non-Demographic Change'!$C$29,E169='Non-Demographic Change'!$C$38,E169='Non-Demographic Change'!$C$47,E169='Non-Demographic Change'!$C$56,E169='Non-Demographic Change'!$C$65,E169='Non-Demographic Change'!$C$74,E169='Non-Demographic Change'!$C$83,E169='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P169=0,J169,(J169/SUMIF($C$6:$C$455,$C169,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B169,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.65636424061154},{"$f":"IFERROR(IF($P169=0,K169,(K169/SUMIF($C$6:$C$455,$C169,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B169,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":381.31272848122308},{"$f":"IFERROR(IF($P169=0,L169,(L169/SUMIF($C$6:$C$455,$C169,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B169,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":390.16616816218016},{"$f":"IFERROR(IF($P169=0,M169,(M169/SUMIF($C$6:$C$455,$C169,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B169,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.11183117314727},{"$f":"IFERROR(IF($P169=0,N169,(N169/SUMIF($C$6:$C$455,$C169,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B169,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.14971751412429},null,{"$f":"IF(OR($E169='Commissioner plans'!$C$12,$E169='Commissioner plans'!$C$21,$E169='Commissioner plans'!$C$30,$E169='Commissioner plans'!$C$39,$E169='Commissioner plans'!$C$48,,$E169='Commissioner plans'!$C$57,,$E169='Commissioner plans'!$C$66,,$E169='Commissioner plans'!$C$75,$E169='Commissioner plans'!$C$84,$E169='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W169=0,Q169,Q169/SUMIF($C$6:$C$455,$C169,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B169,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":336.77405225988707},{"$f":"IFERROR(IF($W169=0,R169,R169/SUMIF($C$6:$C$455,$C169,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B169,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":379.40616483881695},{"$f":"IFERROR(IF($W169=0,S169,S169/SUMIF($C$6:$C$455,$C169,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B169,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":388.21533732136925},{"$f":"IFERROR(IF($W169=0,T169,T169/SUMIF($C$6:$C$455,$C169,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B169,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.11627201728152},{"$f":"IFERROR(IF($W169=0,U169,U169/SUMIF($C$6:$C$455,$C169,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B169,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":406.10896892655364},null,{"$f":"IF(OR($E169='Impact of trust strategy'!$C$12,$E169='Impact of trust strategy'!$C$21,$E169='Impact of trust strategy'!$C$30,$E169='Impact of trust strategy'!$C$39,$E169='Impact of trust strategy'!$C$48,,$E169='Impact of trust strategy'!$C$57,,$E169='Impact of trust strategy'!$C$66,,$E169='Impact of trust strategy'!$C$75,$E169='Impact of trust strategy'!$C$84,$E169='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD169=0,X169,X169/SUMIF($C$6:$C$455,$C169,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B169,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":342.66879782560648},{"$f":"IFERROR(IF($AD169=0,Y169,Y169/SUMIF($C$6:$C$455,$C169,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B169,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":382.37604944614048},{"$f":"IFERROR(IF($AD169=0,Z169,Z169/SUMIF($C$6:$C$455,$C169,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B169,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":391.33506951598918},{"$f":"IFERROR(IF($AD169=0,AA169,AA169/SUMIF($C$6:$C$455,$C169,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B169,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":400.35053491992329},{"$f":"IFERROR(IF($AD169=0,AB169,AB169/SUMIF($C$6:$C$455,$C169,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B169,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":409.48277732842075},null,"DDB","DD","Test Spec 4","A&E","19-24",370,342.66879782560648,382.37604944614048,391.33506951598918,400.35053491992329,409.48277732842075]
["DDC","DD",19,"Test Spec 4A&E",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"A&E","25-34",{"$f":"'Historical volumes'!$F30","v":390},null,{"$f":"H170*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G170,'Demographic Change'!$B$16:$B$24,0))))","v":393.75997340425533},{"$f":"J170*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G170,'Demographic Change'!$B$16:$B$24,0))))","v":397.51994680851067},{"$f":"K170*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G170,'Demographic Change'!$B$16:$B$24,0))))","v":403.419215425532},{"$f":"L170*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G170,'Demographic Change'!$B$16:$B$24,0))))","v":409.38331117021283},{"$f":"M170*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G170,'Demographic Change'!$B$16:$B$24,0))))","v":415.41223404255328},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E170,E170='Non-Demographic Change'!$C$20,E170='Non-Demographic Change'!$C$29,E170='Non-Demographic Change'!$C$38,E170='Non-Demographic Change'!$C$47,E170='Non-Demographic Change'!$C$56,E170='Non-Demographic Change'!$C$65,E170='Non-Demographic Change'!$C$74,E170='Non-Demographic Change'!$C$83,E170='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P170=0,J170,(J170/SUMIF($C$6:$C$455,$C170,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B170,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.75997340425533},{"$f":"IFERROR(IF($P170=0,K170,(K170/SUMIF($C$6:$C$455,$C170,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B170,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.51994680851067},{"$f":"IFERROR(IF($P170=0,L170,(L170/SUMIF($C$6:$C$455,$C170,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B170,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":403.419215425532},{"$f":"IFERROR(IF($P170=0,M170,(M170/SUMIF($C$6:$C$455,$C170,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B170,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.38331117021283},{"$f":"IFERROR(IF($P170=0,N170,(N170/SUMIF($C$6:$C$455,$C170,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B170,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":415.41223404255328},null,{"$f":"IF(OR($E170='Commissioner plans'!$C$12,$E170='Commissioner plans'!$C$21,$E170='Commissioner plans'!$C$30,$E170='Commissioner plans'!$C$39,$E170='Commissioner plans'!$C$48,,$E170='Commissioner plans'!$C$57,,$E170='Commissioner plans'!$C$66,,$E170='Commissioner plans'!$C$75,$E170='Commissioner plans'!$C$84,$E170='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W170=0,Q170,Q170/SUMIF($C$6:$C$455,$C170,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B170,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":353.0038473570479},{"$f":"IFERROR(IF($W170=0,R170,R170/SUMIF($C$6:$C$455,$C170,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B170,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":395.53234707446813},{"$f":"IFERROR(IF($W170=0,S170,S170/SUMIF($C$6:$C$455,$C170,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B170,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":401.40211934840431},{"$f":"IFERROR(IF($W170=0,T170,T170/SUMIF($C$6:$C$455,$C170,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B170,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":407.33639461436178},{"$f":"IFERROR(IF($W170=0,U170,U170/SUMIF($C$6:$C$455,$C170,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B170,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":413.33517287234054},null,{"$f":"IF(OR($E170='Impact of trust strategy'!$C$12,$E170='Impact of trust strategy'!$C$21,$E170='Impact of trust strategy'!$C$30,$E170='Impact of trust strategy'!$C$39,$E170='Impact of trust strategy'!$C$48,,$E170='Impact of trust strategy'!$C$57,,$E170='Impact of trust strategy'!$C$66,,$E170='Impact of trust strategy'!$C$75,$E170='Impact of trust strategy'!$C$84,$E170='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD170=0,X170,X170/SUMIF($C$6:$C$455,$C170,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B170,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":359.18267215048547},{"$f":"IFERROR(IF($AD170=0,Y170,Y170/SUMIF($C$6:$C$455,$C170,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B170,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":398.62846289476335},{"$f":"IFERROR(IF($AD170=0,Z170,Z170/SUMIF($C$6:$C$455,$C170,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B170,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":404.62782166959641},{"$f":"IFERROR(IF($AD170=0,AA170,AA170/SUMIF($C$6:$C$455,$C170,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B170,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":410.65389400391024},{"$f":"IFERROR(IF($AD170=0,AB170,AB170/SUMIF($C$6:$C$455,$C170,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B170,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":416.76901399806093},null,"DDC","DD","Test Spec 4","A&E","25-34",390,359.18267215048547,398.62846289476335,404.62782166959641,410.65389400391024,416.76901399806093]
["DDD","DD",19,"Test Spec 4A&E",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"A&E","35-44",{"$f":"'Historical volumes'!$G30","v":410},null,{"$f":"H171*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G171,'Demographic Change'!$B$16:$B$24,0))))","v":396.6924737586541},{"$f":"J171*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G171,'Demographic Change'!$B$16:$B$24,0))))","v":383.38494751730815},{"$f":"K171*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G171,'Demographic Change'!$B$16:$B$24,0))))","v":362.56904637832207},{"$f":"L171*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G171,'Demographic Change'!$B$16:$B$24,0))))","v":341.53949229509419},{"$f":"M171*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G171,'Demographic Change'!$B$16:$B$24,0))))","v":320.29628526762451},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E171,E171='Non-Demographic Change'!$C$20,E171='Non-Demographic Change'!$C$29,E171='Non-Demographic Change'!$C$38,E171='Non-Demographic Change'!$C$47,E171='Non-Demographic Change'!$C$56,E171='Non-Demographic Change'!$C$65,E171='Non-Demographic Change'!$C$74,E171='Non-Demographic Change'!$C$83,E171='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P171=0,J171,(J171/SUMIF($C$6:$C$455,$C171,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B171,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.6924737586541},{"$f":"IFERROR(IF($P171=0,K171,(K171/SUMIF($C$6:$C$455,$C171,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B171,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.38494751730815},{"$f":"IFERROR(IF($P171=0,L171,(L171/SUMIF($C$6:$C$455,$C171,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B171,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.56904637832207},{"$f":"IFERROR(IF($P171=0,M171,(M171/SUMIF($C$6:$C$455,$C171,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B171,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.53949229509419},{"$f":"IFERROR(IF($P171=0,N171,(N171/SUMIF($C$6:$C$455,$C171,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B171,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.29628526762451},null,{"$f":"IF(OR($E171='Commissioner plans'!$C$12,$E171='Commissioner plans'!$C$21,$E171='Commissioner plans'!$C$30,$E171='Commissioner plans'!$C$39,$E171='Commissioner plans'!$C$48,,$E171='Commissioner plans'!$C$57,,$E171='Commissioner plans'!$C$66,,$E171='Commissioner plans'!$C$75,$E171='Commissioner plans'!$C$84,$E171='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W171=0,Q171,Q171/SUMIF($C$6:$C$455,$C171,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B171,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":355.63281926226466},{"$f":"IFERROR(IF($W171=0,R171,R171/SUMIF($C$6:$C$455,$C171,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B171,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":381.46802277972159},{"$f":"IFERROR(IF($W171=0,S171,S171/SUMIF($C$6:$C$455,$C171,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B171,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":360.75620114643044},{"$f":"IFERROR(IF($W171=0,T171,T171/SUMIF($C$6:$C$455,$C171,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B171,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":339.83179483361874},{"$f":"IFERROR(IF($W171=0,U171,U171/SUMIF($C$6:$C$455,$C171,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B171,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":318.69480384128639},null,{"$f":"IF(OR($E171='Impact of trust strategy'!$C$12,$E171='Impact of trust strategy'!$C$21,$E171='Impact of trust strategy'!$C$30,$E171='Impact of trust strategy'!$C$39,$E171='Impact of trust strategy'!$C$48,,$E171='Impact of trust strategy'!$C$57,,$E171='Impact of trust strategy'!$C$66,,$E171='Impact of trust strategy'!$C$75,$E171='Impact of trust strategy'!$C$84,$E171='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD171=0,X171,X171/SUMIF($C$6:$C$455,$C171,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B171,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":361.85766042892544},{"$f":"IFERROR(IF($AD171=0,Y171,Y171/SUMIF($C$6:$C$455,$C171,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B171,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":384.45404703033154},{"$f":"IFERROR(IF($AD171=0,Z171,Z171/SUMIF($C$6:$C$455,$C171,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B171,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":363.65526933598431},{"$f":"IFERROR(IF($AD171=0,AA171,AA171/SUMIF($C$6:$C$455,$C171,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B171,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":342.59951160731146},{"$f":"IFERROR(IF($AD171=0,AB171,AB171/SUMIF($C$6:$C$455,$C171,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B171,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":321.34240655164564},null,"DDD","DD","Test Spec 4","A&E","35-44",410,361.85766042892544,384.45404703033154,363.65526933598431,342.59951160731146,321.34240655164564]
["DDE","DD",19,"Test Spec 4A&E",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"A&E","45-54",{"$f":"'Historical volumes'!$H30","v":430},null,{"$f":"H172*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G172,'Demographic Change'!$B$16:$B$24,0))))","v":426.66517524235644},{"$f":"J172*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G172,'Demographic Change'!$B$16:$B$24,0))))","v":423.33035048471288},{"$f":"K172*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G172,'Demographic Change'!$B$16:$B$24,0))))","v":418.10365398956003},{"$f":"L172*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G172,'Demographic Change'!$B$16:$B$24,0))))","v":412.81282624906788},{"$f":"M172*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G172,'Demographic Change'!$B$16:$B$24,0))))","v":407.45786726323644},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E172,E172='Non-Demographic Change'!$C$20,E172='Non-Demographic Change'!$C$29,E172='Non-Demographic Change'!$C$38,E172='Non-Demographic Change'!$C$47,E172='Non-Demographic Change'!$C$56,E172='Non-Demographic Change'!$C$65,E172='Non-Demographic Change'!$C$74,E172='Non-Demographic Change'!$C$83,E172='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P172=0,J172,(J172/SUMIF($C$6:$C$455,$C172,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B172,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.66517524235644},{"$f":"IFERROR(IF($P172=0,K172,(K172/SUMIF($C$6:$C$455,$C172,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B172,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.33035048471288},{"$f":"IFERROR(IF($P172=0,L172,(L172/SUMIF($C$6:$C$455,$C172,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B172,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.10365398956003},{"$f":"IFERROR(IF($P172=0,M172,(M172/SUMIF($C$6:$C$455,$C172,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B172,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.81282624906788},{"$f":"IFERROR(IF($P172=0,N172,(N172/SUMIF($C$6:$C$455,$C172,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B172,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":407.45786726323644},null,{"$f":"IF(OR($E172='Commissioner plans'!$C$12,$E172='Commissioner plans'!$C$21,$E172='Commissioner plans'!$C$30,$E172='Commissioner plans'!$C$39,$E172='Commissioner plans'!$C$48,,$E172='Commissioner plans'!$C$57,,$E172='Commissioner plans'!$C$66,,$E172='Commissioner plans'!$C$75,$E172='Commissioner plans'!$C$84,$E172='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W172=0,Q172,Q172/SUMIF($C$6:$C$455,$C172,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B172,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":382.50319627889633},{"$f":"IFERROR(IF($W172=0,R172,R172/SUMIF($C$6:$C$455,$C172,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B172,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":421.21369873228929},{"$f":"IFERROR(IF($W172=0,S172,S172/SUMIF($C$6:$C$455,$C172,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B172,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":416.01313571961225},{"$f":"IFERROR(IF($W172=0,T172,T172/SUMIF($C$6:$C$455,$C172,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B172,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.74876211782254},{"$f":"IFERROR(IF($W172=0,U172,U172/SUMIF($C$6:$C$455,$C172,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B172,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":405.42057792692026},null,{"$f":"IF(OR($E172='Impact of trust strategy'!$C$12,$E172='Impact of trust strategy'!$C$21,$E172='Impact of trust strategy'!$C$30,$E172='Impact of trust strategy'!$C$39,$E172='Impact of trust strategy'!$C$48,,$E172='Impact of trust strategy'!$C$57,,$E172='Impact of trust strategy'!$C$66,,$E172='Impact of trust strategy'!$C$75,$E172='Impact of trust strategy'!$C$84,$E172='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD172=0,X172,X172/SUMIF($C$6:$C$455,$C172,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B172,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":389.19836476057776},{"$f":"IFERROR(IF($AD172=0,Y172,Y172/SUMIF($C$6:$C$455,$C172,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B172,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":424.51084094079891},{"$f":"IFERROR(IF($AD172=0,Z172,Z172/SUMIF($C$6:$C$455,$C172,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B172,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":419.35625343836148},{"$f":"IFERROR(IF($AD172=0,AA172,AA172/SUMIF($C$6:$C$455,$C172,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B172,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":414.09405309992036},{"$f":"IFERROR(IF($AD172=0,AB172,AB172/SUMIF($C$6:$C$455,$C172,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B172,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":408.78866742200114},null,"DDE","DD","Test Spec 4","A&E","45-54",430,389.19836476057776,424.51084094079891,419.35625343836148,414.09405309992036,408.78866742200114]
["DDF","DD",19,"Test Spec 4A&E",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"A&E","55-64",{"$f":"'Historical volumes'!$I30","v":450},null,{"$f":"H173*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G173,'Demographic Change'!$B$16:$B$24,0))))","v":459.33679140422379},{"$f":"J173*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G173,'Demographic Change'!$B$16:$B$24,0))))","v":468.67358280844758},{"$f":"K173*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G173,'Demographic Change'!$B$16:$B$24,0))))","v":483.27899221934047},{"$f":"L173*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G173,'Demographic Change'!$B$16:$B$24,0))))","v":498.01778436457948},{"$f":"M173*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G173,'Demographic Change'!$B$16:$B$24,0))))","v":512.88995924416452},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E173,E173='Non-Demographic Change'!$C$20,E173='Non-Demographic Change'!$C$29,E173='Non-Demographic Change'!$C$38,E173='Non-Demographic Change'!$C$47,E173='Non-Demographic Change'!$C$56,E173='Non-Demographic Change'!$C$65,E173='Non-Demographic Change'!$C$74,E173='Non-Demographic Change'!$C$83,E173='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P173=0,J173,(J173/SUMIF($C$6:$C$455,$C173,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B173,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.33679140422379},{"$f":"IFERROR(IF($P173=0,K173,(K173/SUMIF($C$6:$C$455,$C173,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B173,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.67358280844758},{"$f":"IFERROR(IF($P173=0,L173,(L173/SUMIF($C$6:$C$455,$C173,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B173,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":483.27899221934047},{"$f":"IFERROR(IF($P173=0,M173,(M173/SUMIF($C$6:$C$455,$C173,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B173,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.01778436457948},{"$f":"IFERROR(IF($P173=0,N173,(N173/SUMIF($C$6:$C$455,$C173,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B173,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.88995924416452},null,{"$f":"IF(OR($E173='Commissioner plans'!$C$12,$E173='Commissioner plans'!$C$21,$E173='Commissioner plans'!$C$30,$E173='Commissioner plans'!$C$39,$E173='Commissioner plans'!$C$48,,$E173='Commissioner plans'!$C$57,,$E173='Commissioner plans'!$C$66,,$E173='Commissioner plans'!$C$75,$E173='Commissioner plans'!$C$84,$E173='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W173=0,Q173,Q173/SUMIF($C$6:$C$455,$C173,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B173,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":411.79313680992965},{"$f":"IFERROR(IF($W173=0,R173,R173/SUMIF($C$6:$C$455,$C173,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B173,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.33021489440534},{"$f":"IFERROR(IF($W173=0,S173,S173/SUMIF($C$6:$C$455,$C173,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B173,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":480.86259725824374},{"$f":"IFERROR(IF($W173=0,T173,T173/SUMIF($C$6:$C$455,$C173,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B173,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":495.52769544275657},{"$f":"IFERROR(IF($W173=0,U173,U173/SUMIF($C$6:$C$455,$C173,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B173,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":510.32550944794372},null,{"$f":"IF(OR($E173='Impact of trust strategy'!$C$12,$E173='Impact of trust strategy'!$C$21,$E173='Impact of trust strategy'!$C$30,$E173='Impact of trust strategy'!$C$39,$E173='Impact of trust strategy'!$C$48,,$E173='Impact of trust strategy'!$C$57,,$E173='Impact of trust strategy'!$C$66,,$E173='Impact of trust strategy'!$C$75,$E173='Impact of trust strategy'!$C$84,$E173='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD173=0,X173,X173/SUMIF($C$6:$C$455,$C173,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B173,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":419.0009835870643},{"$f":"IFERROR(IF($AD173=0,Y173,Y173/SUMIF($C$6:$C$455,$C173,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B173,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":469.98051648540115},{"$f":"IFERROR(IF($AD173=0,Z173,Z173/SUMIF($C$6:$C$455,$C173,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B173,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":484.72685088667072},{"$f":"IFERROR(IF($AD173=0,AA173,AA173/SUMIF($C$6:$C$455,$C173,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B173,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":499.56345765028539},{"$f":"IFERROR(IF($AD173=0,AB173,AB173/SUMIF($C$6:$C$455,$C173,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B173,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":514.56511168084592},null,"DDF","DD","Test Spec 4","A&E","55-64",450,419.0009835870643,469.98051648540115,484.72685088667072,499.56345765028539,514.56511168084592]
["DDG","DD",19,"Test Spec 4A&E",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"A&E","65-74",{"$f":"'Historical volumes'!$J30","v":470},null,{"$f":"H174*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G174,'Demographic Change'!$B$16:$B$24,0))))","v":482.38707628800512},{"$f":"J174*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G174,'Demographic Change'!$B$16:$B$24,0))))","v":494.77415257601018},{"$f":"K174*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G174,'Demographic Change'!$B$16:$B$24,0))))","v":514.17559736445185},{"$f":"L174*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G174,'Demographic Change'!$B$16:$B$24,0))))","v":533.76359450662858},{"$f":"M174*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G174,'Demographic Change'!$B$16:$B$24,0))))","v":553.53814400254032},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E174,E174='Non-Demographic Change'!$C$20,E174='Non-Demographic Change'!$C$29,E174='Non-Demographic Change'!$C$38,E174='Non-Demographic Change'!$C$47,E174='Non-Demographic Change'!$C$56,E174='Non-Demographic Change'!$C$65,E174='Non-Demographic Change'!$C$74,E174='Non-Demographic Change'!$C$83,E174='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P174=0,J174,(J174/SUMIF($C$6:$C$455,$C174,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B174,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.38707628800512},{"$f":"IFERROR(IF($P174=0,K174,(K174/SUMIF($C$6:$C$455,$C174,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B174,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.77415257601018},{"$f":"IFERROR(IF($P174=0,L174,(L174/SUMIF($C$6:$C$455,$C174,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B174,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":514.17559736445185},{"$f":"IFERROR(IF($P174=0,M174,(M174/SUMIF($C$6:$C$455,$C174,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B174,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.76359450662858},{"$f":"IFERROR(IF($P174=0,N174,(N174/SUMIF($C$6:$C$455,$C174,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B174,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.53814400254032},null,{"$f":"IF(OR($E174='Commissioner plans'!$C$12,$E174='Commissioner plans'!$C$21,$E174='Commissioner plans'!$C$30,$E174='Commissioner plans'!$C$39,$E174='Commissioner plans'!$C$48,,$E174='Commissioner plans'!$C$57,,$E174='Commissioner plans'!$C$66,,$E174='Commissioner plans'!$C$75,$E174='Commissioner plans'!$C$84,$E174='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W174=0,Q174,Q174/SUMIF($C$6:$C$455,$C174,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B174,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":432.45760195681515},{"$f":"IFERROR(IF($W174=0,R174,R174/SUMIF($C$6:$C$455,$C174,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B174,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":492.3002818131302},{"$f":"IFERROR(IF($W174=0,S174,S174/SUMIF($C$6:$C$455,$C174,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B174,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":511.60471937762958},{"$f":"IFERROR(IF($W174=0,T174,T174/SUMIF($C$6:$C$455,$C174,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B174,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":531.09477653409544},{"$f":"IFERROR(IF($W174=0,U174,U174/SUMIF($C$6:$C$455,$C174,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B174,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":550.77045328252757},null,{"$f":"IF(OR($E174='Impact of trust strategy'!$C$12,$E174='Impact of trust strategy'!$C$21,$E174='Impact of trust strategy'!$C$30,$E174='Impact of trust strategy'!$C$39,$E174='Impact of trust strategy'!$C$48,,$E174='Impact of trust strategy'!$C$57,,$E174='Impact of trust strategy'!$C$66,,$E174='Impact of trust strategy'!$C$75,$E174='Impact of trust strategy'!$C$84,$E174='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD174=0,X174,X174/SUMIF($C$6:$C$455,$C174,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B174,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":440.02715048464933},{"$f":"IFERROR(IF($AD174=0,Y174,Y174/SUMIF($C$6:$C$455,$C174,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B174,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":496.15386977409275},{"$f":"IFERROR(IF($AD174=0,Z174,Z174/SUMIF($C$6:$C$455,$C174,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B174,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":515.71601937153127},{"$f":"IFERROR(IF($AD174=0,AA174,AA174/SUMIF($C$6:$C$455,$C174,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B174,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":535.42021030392164},{"$f":"IFERROR(IF($AD174=0,AB174,AB174/SUMIF($C$6:$C$455,$C174,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B174,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":555.34605767682706},null,"DDG","DD","Test Spec 4","A&E","65-74",470,440.02715048464933,496.15386977409275,515.71601937153127,535.42021030392164,555.34605767682706]
["DDH","DD",19,"Test Spec 4A&E",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"A&E","75-84",{"$f":"'Historical volumes'!$K30","v":490},null,{"$f":"H175*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G175,'Demographic Change'!$B$16:$B$24,0))))","v":494.35986159169556},{"$f":"J175*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G175,'Demographic Change'!$B$16:$B$24,0))))","v":498.71972318339107},{"$f":"K175*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G175,'Demographic Change'!$B$16:$B$24,0))))","v":505.54209919261825},{"$f":"L175*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G175,'Demographic Change'!$B$16:$B$24,0))))","v":512.44521337946946},{"$f":"M175*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G175,'Demographic Change'!$B$16:$B$24,0))))","v":519.42906574394465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E175,E175='Non-Demographic Change'!$C$20,E175='Non-Demographic Change'!$C$29,E175='Non-Demographic Change'!$C$38,E175='Non-Demographic Change'!$C$47,E175='Non-Demographic Change'!$C$56,E175='Non-Demographic Change'!$C$65,E175='Non-Demographic Change'!$C$74,E175='Non-Demographic Change'!$C$83,E175='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P175=0,J175,(J175/SUMIF($C$6:$C$455,$C175,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B175,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.35986159169556},{"$f":"IFERROR(IF($P175=0,K175,(K175/SUMIF($C$6:$C$455,$C175,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B175,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.71972318339107},{"$f":"IFERROR(IF($P175=0,L175,(L175/SUMIF($C$6:$C$455,$C175,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B175,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":505.54209919261825},{"$f":"IFERROR(IF($P175=0,M175,(M175/SUMIF($C$6:$C$455,$C175,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B175,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.44521337946946},{"$f":"IFERROR(IF($P175=0,N175,(N175/SUMIF($C$6:$C$455,$C175,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B175,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":519.42906574394465},null,{"$f":"IF(OR($E175='Commissioner plans'!$C$12,$E175='Commissioner plans'!$C$21,$E175='Commissioner plans'!$C$30,$E175='Commissioner plans'!$C$39,$E175='Commissioner plans'!$C$48,,$E175='Commissioner plans'!$C$57,,$E175='Commissioner plans'!$C$66,,$E175='Commissioner plans'!$C$75,$E175='Commissioner plans'!$C$84,$E175='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W175=0,Q175,Q175/SUMIF($C$6:$C$455,$C175,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B175,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":443.19114411764713},{"$f":"IFERROR(IF($W175=0,R175,R175/SUMIF($C$6:$C$455,$C175,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B175,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":496.22612456747407},{"$f":"IFERROR(IF($W175=0,S175,S175/SUMIF($C$6:$C$455,$C175,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B175,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":503.01438869665515},{"$f":"IFERROR(IF($W175=0,T175,T175/SUMIF($C$6:$C$455,$C175,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B175,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":509.88298731257214},{"$f":"IFERROR(IF($W175=0,U175,U175/SUMIF($C$6:$C$455,$C175,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B175,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":516.83192041522489},null,{"$f":"IF(OR($E175='Impact of trust strategy'!$C$12,$E175='Impact of trust strategy'!$C$21,$E175='Impact of trust strategy'!$C$30,$E175='Impact of trust strategy'!$C$39,$E175='Impact of trust strategy'!$C$48,,$E175='Impact of trust strategy'!$C$57,,$E175='Impact of trust strategy'!$C$66,,$E175='Impact of trust strategy'!$C$75,$E175='Impact of trust strategy'!$C$84,$E175='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD175=0,X175,X175/SUMIF($C$6:$C$455,$C175,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B175,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":450.94856786814898},{"$f":"IFERROR(IF($AD175=0,Y175,Y175/SUMIF($C$6:$C$455,$C175,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B175,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":500.11044291989413},{"$f":"IFERROR(IF($AD175=0,Z175,Z175/SUMIF($C$6:$C$455,$C175,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B175,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":507.05665604652791},{"$f":"IFERROR(IF($AD175=0,AA175,AA175/SUMIF($C$6:$C$455,$C175,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B175,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":514.03566436651431},{"$f":"IFERROR(IF($AD175=0,AB175,AB175/SUMIF($C$6:$C$455,$C175,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B175,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":521.12557558875881},null,"DDH","DD","Test Spec 4","A&E","75-84",490,450.94856786814898,500.11044291989413,507.05665604652791,514.03566436651431,521.12557558875881]
["DDI","DD",19,"Test Spec 4A&E",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"A&E","85+",{"$f":"'Historical volumes'!$L30","v":510},null,{"$f":"H176*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G176,'Demographic Change'!$B$16:$B$24,0))))","v":489.00537812894231},{"$f":"J176*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G176,'Demographic Change'!$B$16:$B$24,0))))","v":468.01075625788457},{"$f":"K176*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G176,'Demographic Change'!$B$16:$B$24,0))))","v":435.16433171768142},{"$f":"L176*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G176,'Demographic Change'!$B$16:$B$24,0))))","v":402.01314653741451},{"$f":"M176*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G176,'Demographic Change'!$B$16:$B$24,0))))","v":368.52333842374344},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E176,E176='Non-Demographic Change'!$C$20,E176='Non-Demographic Change'!$C$29,E176='Non-Demographic Change'!$C$38,E176='Non-Demographic Change'!$C$47,E176='Non-Demographic Change'!$C$56,E176='Non-Demographic Change'!$C$65,E176='Non-Demographic Change'!$C$74,E176='Non-Demographic Change'!$C$83,E176='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P176=0,J176,(J176/SUMIF($C$6:$C$455,$C176,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B176,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.00537812894231},{"$f":"IFERROR(IF($P176=0,K176,(K176/SUMIF($C$6:$C$455,$C176,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B176,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.01075625788457},{"$f":"IFERROR(IF($P176=0,L176,(L176/SUMIF($C$6:$C$455,$C176,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B176,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.16433171768142},{"$f":"IFERROR(IF($P176=0,M176,(M176/SUMIF($C$6:$C$455,$C176,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B176,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.01314653741451},{"$f":"IFERROR(IF($P176=0,N176,(N176/SUMIF($C$6:$C$455,$C176,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B176,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":368.52333842374344},null,{"$f":"IF(OR($E176='Commissioner plans'!$C$12,$E176='Commissioner plans'!$C$21,$E176='Commissioner plans'!$C$30,$E176='Commissioner plans'!$C$39,$E176='Commissioner plans'!$C$48,,$E176='Commissioner plans'!$C$57,,$E176='Commissioner plans'!$C$66,,$E176='Commissioner plans'!$C$75,$E176='Commissioner plans'!$C$84,$E176='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W176=0,Q176,Q176/SUMIF($C$6:$C$455,$C176,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B176,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":438.39087646570619},{"$f":"IFERROR(IF($W176=0,R176,R176/SUMIF($C$6:$C$455,$C176,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B176,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.67070247659512},{"$f":"IFERROR(IF($W176=0,S176,S176/SUMIF($C$6:$C$455,$C176,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B176,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":432.98851005909302},{"$f":"IFERROR(IF($W176=0,T176,T176/SUMIF($C$6:$C$455,$C176,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B176,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":400.00308080472746},{"$f":"IFERROR(IF($W176=0,U176,U176/SUMIF($C$6:$C$455,$C176,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B176,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":366.68072173162471},null,{"$f":"IF(OR($E176='Impact of trust strategy'!$C$12,$E176='Impact of trust strategy'!$C$21,$E176='Impact of trust strategy'!$C$30,$E176='Impact of trust strategy'!$C$39,$E176='Impact of trust strategy'!$C$48,,$E176='Impact of trust strategy'!$C$57,,$E176='Impact of trust strategy'!$C$66,,$E176='Impact of trust strategy'!$C$75,$E176='Impact of trust strategy'!$C$84,$E176='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD176=0,X176,X176/SUMIF($C$6:$C$455,$C176,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B176,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":446.06427843286201},{"$f":"IFERROR(IF($AD176=0,Y176,Y176/SUMIF($C$6:$C$455,$C176,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B176,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":469.31584159012084},{"$f":"IFERROR(IF($AD176=0,Z176,Z176/SUMIF($C$6:$C$455,$C176,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B176,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":436.46804336154383},{"$f":"IFERROR(IF($AD176=0,AA176,AA176/SUMIF($C$6:$C$455,$C176,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B176,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":403.26085495388861},{"$f":"IFERROR(IF($AD176=0,AB176,AB176/SUMIF($C$6:$C$455,$C176,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B176,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":369.7269743249887},null,"DDI","DD","Test Spec 4","A&E","85+",510,446.06427843286201,469.31584159012084,436.46804336154383,403.26085495388861,369.7269743249887]
["DEA","DE",20,"Test Spec 4Community",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Community","0-18",{"$f":"'Historical volumes'!$D31","v":370},null,{"$f":"H177*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G177,'Demographic Change'!$B$16:$B$24,0))))","v":374.15078775880556},{"$f":"J177*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G177,'Demographic Change'!$B$16:$B$24,0))))","v":378.30157551761118},{"$f":"K177*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G177,'Demographic Change'!$B$16:$B$24,0))))","v":384.80244163985816},{"$f":"L177*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G177,'Demographic Change'!$B$16:$B$24,0))))","v":391.36434875855809},{"$f":"M177*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G177,'Demographic Change'!$B$16:$B$24,0))))","v":397.9872968737111},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E177,E177='Non-Demographic Change'!$C$20,E177='Non-Demographic Change'!$C$29,E177='Non-Demographic Change'!$C$38,E177='Non-Demographic Change'!$C$47,E177='Non-Demographic Change'!$C$56,E177='Non-Demographic Change'!$C$65,E177='Non-Demographic Change'!$C$74,E177='Non-Demographic Change'!$C$83,E177='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P177=0,J177,(J177/SUMIF($C$6:$C$455,$C177,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B177,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.15078775880556},{"$f":"IFERROR(IF($P177=0,K177,(K177/SUMIF($C$6:$C$455,$C177,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B177,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.30157551761118},{"$f":"IFERROR(IF($P177=0,L177,(L177/SUMIF($C$6:$C$455,$C177,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B177,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":384.80244163985816},{"$f":"IFERROR(IF($P177=0,M177,(M177/SUMIF($C$6:$C$455,$C177,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B177,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":391.36434875855809},{"$f":"IFERROR(IF($P177=0,N177,(N177/SUMIF($C$6:$C$455,$C177,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B177,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.9872968737111},null,{"$f":"IF(OR($E177='Commissioner plans'!$C$12,$E177='Commissioner plans'!$C$21,$E177='Commissioner plans'!$C$30,$E177='Commissioner plans'!$C$39,$E177='Commissioner plans'!$C$48,,$E177='Commissioner plans'!$C$57,,$E177='Commissioner plans'!$C$66,,$E177='Commissioner plans'!$C$75,$E177='Commissioner plans'!$C$84,$E177='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W177=0,Q177,Q177/SUMIF($C$6:$C$455,$C177,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B177,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":338.77483077621054},{"$f":"IFERROR(IF($W177=0,R177,R177/SUMIF($C$6:$C$455,$C177,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B177,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":376.4100676400231},{"$f":"IFERROR(IF($W177=0,S177,S177/SUMIF($C$6:$C$455,$C177,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B177,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":382.87842943165884},{"$f":"IFERROR(IF($W177=0,T177,T177/SUMIF($C$6:$C$455,$C177,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B177,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":389.40752701476532},{"$f":"IFERROR(IF($W177=0,U177,U177/SUMIF($C$6:$C$455,$C177,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B177,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":395.99736038934253},null,{"$f":"IF(OR($E177='Impact of trust strategy'!$C$12,$E177='Impact of trust strategy'!$C$21,$E177='Impact of trust strategy'!$C$30,$E177='Impact of trust strategy'!$C$39,$E177='Impact of trust strategy'!$C$48,,$E177='Impact of trust strategy'!$C$57,,$E177='Impact of trust strategy'!$C$66,,$E177='Impact of trust strategy'!$C$75,$E177='Impact of trust strategy'!$C$84,$E177='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD177=0,X177,X177/SUMIF($C$6:$C$455,$C177,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B177,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":344.704597093107},{"$f":"IFERROR(IF($AD177=0,Y177,Y177/SUMIF($C$6:$C$455,$C177,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B177,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":379.35649964225638},{"$f":"IFERROR(IF($AD177=0,Z177,Z177/SUMIF($C$6:$C$455,$C177,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B177,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":385.95527377058988},{"$f":"IFERROR(IF($AD177=0,AA177,AA177/SUMIF($C$6:$C$455,$C177,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B177,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":392.57900702548255},{"$f":"IFERROR(IF($AD177=0,AB177,AB177/SUMIF($C$6:$C$455,$C177,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B177,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":399.28716515561064},null,"DEA","DE","Test Spec 4","Community","0-18",370,344.704597093107,379.35649964225638,385.95527377058988,392.57900702548255,399.28716515561064]
["DEB","DE",20,"Test Spec 4Community",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Community","19-24",{"$f":"'Historical volumes'!$E31","v":390},null,{"$f":"H178*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G178,'Demographic Change'!$B$16:$B$24,0))))","v":395.96211365902298},{"$f":"J178*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G178,'Demographic Change'!$B$16:$B$24,0))))","v":401.92422731804595},{"$f":"K178*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G178,'Demographic Change'!$B$16:$B$24,0))))","v":411.25623130608182},{"$f":"L178*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G178,'Demographic Change'!$B$16:$B$24,0))))","v":420.68544366899312},{"$f":"M178*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G178,'Demographic Change'!$B$16:$B$24,0))))","v":430.21186440677974},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E178,E178='Non-Demographic Change'!$C$20,E178='Non-Demographic Change'!$C$29,E178='Non-Demographic Change'!$C$38,E178='Non-Demographic Change'!$C$47,E178='Non-Demographic Change'!$C$56,E178='Non-Demographic Change'!$C$65,E178='Non-Demographic Change'!$C$74,E178='Non-Demographic Change'!$C$83,E178='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P178=0,J178,(J178/SUMIF($C$6:$C$455,$C178,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B178,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":395.96211365902298},{"$f":"IFERROR(IF($P178=0,K178,(K178/SUMIF($C$6:$C$455,$C178,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B178,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":401.92422731804595},{"$f":"IFERROR(IF($P178=0,L178,(L178/SUMIF($C$6:$C$455,$C178,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B178,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":411.25623130608182},{"$f":"IFERROR(IF($P178=0,M178,(M178/SUMIF($C$6:$C$455,$C178,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B178,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":420.68544366899312},{"$f":"IFERROR(IF($P178=0,N178,(N178/SUMIF($C$6:$C$455,$C178,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B178,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.21186440677974},null,{"$f":"IF(OR($E178='Commissioner plans'!$C$12,$E178='Commissioner plans'!$C$21,$E178='Commissioner plans'!$C$30,$E178='Commissioner plans'!$C$39,$E178='Commissioner plans'!$C$48,,$E178='Commissioner plans'!$C$57,,$E178='Commissioner plans'!$C$66,,$E178='Commissioner plans'!$C$75,$E178='Commissioner plans'!$C$84,$E178='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W178=0,Q178,Q178/SUMIF($C$6:$C$455,$C178,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B178,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":358.52389581256239},{"$f":"IFERROR(IF($W178=0,R178,R178/SUMIF($C$6:$C$455,$C178,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B178,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":399.91460618145572},{"$f":"IFERROR(IF($W178=0,S178,S178/SUMIF($C$6:$C$455,$C178,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B178,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":409.1999501495514},{"$f":"IFERROR(IF($W178=0,T178,T178/SUMIF($C$6:$C$455,$C178,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B178,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":418.58201645064815},{"$f":"IFERROR(IF($W178=0,U178,U178/SUMIF($C$6:$C$455,$C178,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B178,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":428.06080508474582},null,{"$f":"IF(OR($E178='Impact of trust strategy'!$C$12,$E178='Impact of trust strategy'!$C$21,$E178='Impact of trust strategy'!$C$30,$E178='Impact of trust strategy'!$C$39,$E178='Impact of trust strategy'!$C$48,,$E178='Impact of trust strategy'!$C$57,,$E178='Impact of trust strategy'!$C$66,,$E178='Impact of trust strategy'!$C$75,$E178='Impact of trust strategy'!$C$84,$E178='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD178=0,X178,X178/SUMIF($C$6:$C$455,$C178,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B178,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":364.79934111740027},{"$f":"IFERROR(IF($AD178=0,Y178,Y178/SUMIF($C$6:$C$455,$C178,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B178,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":403.04502509187779},{"$f":"IFERROR(IF($AD178=0,Z178,Z178/SUMIF($C$6:$C$455,$C178,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B178,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":412.48831651685344},{"$f":"IFERROR(IF($AD178=0,AA178,AA178/SUMIF($C$6:$C$455,$C178,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B178,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":421.99110437505442},{"$f":"IFERROR(IF($AD178=0,AB178,AB178/SUMIF($C$6:$C$455,$C178,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B178,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":431.61698150833553},null,"DEB","DE","Test Spec 4","Community","19-24",390,364.79934111740027,403.04502509187779,412.48831651685344,421.99110437505442,431.61698150833553]
["DEC","DE",20,"Test Spec 4Community",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Community","25-34",{"$f":"'Historical volumes'!$F31","v":410},null,{"$f":"H179*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G179,'Demographic Change'!$B$16:$B$24,0))))","v":413.9527925531915},{"$f":"J179*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G179,'Demographic Change'!$B$16:$B$24,0))))","v":417.905585106383},{"$f":"K179*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G179,'Demographic Change'!$B$16:$B$24,0))))","v":424.107380319149},{"$f":"L179*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G179,'Demographic Change'!$B$16:$B$24,0))))","v":430.37732712765961},{"$f":"M179*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G179,'Demographic Change'!$B$16:$B$24,0))))","v":436.71542553191495},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E179,E179='Non-Demographic Change'!$C$20,E179='Non-Demographic Change'!$C$29,E179='Non-Demographic Change'!$C$38,E179='Non-Demographic Change'!$C$47,E179='Non-Demographic Change'!$C$56,E179='Non-Demographic Change'!$C$65,E179='Non-Demographic Change'!$C$74,E179='Non-Demographic Change'!$C$83,E179='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P179=0,J179,(J179/SUMIF($C$6:$C$455,$C179,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B179,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":413.9527925531915},{"$f":"IFERROR(IF($P179=0,K179,(K179/SUMIF($C$6:$C$455,$C179,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B179,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":417.905585106383},{"$f":"IFERROR(IF($P179=0,L179,(L179/SUMIF($C$6:$C$455,$C179,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B179,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.107380319149},{"$f":"IFERROR(IF($P179=0,M179,(M179/SUMIF($C$6:$C$455,$C179,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B179,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.37732712765961},{"$f":"IFERROR(IF($P179=0,N179,(N179/SUMIF($C$6:$C$455,$C179,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B179,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":436.71542553191495},null,{"$f":"IF(OR($E179='Commissioner plans'!$C$12,$E179='Commissioner plans'!$C$21,$E179='Commissioner plans'!$C$30,$E179='Commissioner plans'!$C$39,$E179='Commissioner plans'!$C$48,,$E179='Commissioner plans'!$C$57,,$E179='Commissioner plans'!$C$66,,$E179='Commissioner plans'!$C$75,$E179='Commissioner plans'!$C$84,$E179='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W179=0,Q179,Q179/SUMIF($C$6:$C$455,$C179,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B179,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":374.81355601728728},{"$f":"IFERROR(IF($W179=0,R179,R179/SUMIF($C$6:$C$455,$C179,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B179,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":415.81605718085109},{"$f":"IFERROR(IF($W179=0,S179,S179/SUMIF($C$6:$C$455,$C179,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B179,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":421.98684341755325},{"$f":"IFERROR(IF($W179=0,T179,T179/SUMIF($C$6:$C$455,$C179,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B179,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":428.22544049202133},{"$f":"IFERROR(IF($W179=0,U179,U179/SUMIF($C$6:$C$455,$C179,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B179,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":434.53184840425536},null,{"$f":"IF(OR($E179='Impact of trust strategy'!$C$12,$E179='Impact of trust strategy'!$C$21,$E179='Impact of trust strategy'!$C$30,$E179='Impact of trust strategy'!$C$39,$E179='Impact of trust strategy'!$C$48,,$E179='Impact of trust strategy'!$C$57,,$E179='Impact of trust strategy'!$C$66,,$E179='Impact of trust strategy'!$C$75,$E179='Impact of trust strategy'!$C$84,$E179='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD179=0,X179,X179/SUMIF($C$6:$C$455,$C179,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B179,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":381.37412840247629},{"$f":"IFERROR(IF($AD179=0,Y179,Y179/SUMIF($C$6:$C$455,$C179,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B179,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":419.07094817141785},{"$f":"IFERROR(IF($AD179=0,Z179,Z179/SUMIF($C$6:$C$455,$C179,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B179,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":425.37796637060131},{"$f":"IFERROR(IF($AD179=0,AA179,AA179/SUMIF($C$6:$C$455,$C179,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B179,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":431.7130680553928},{"$f":"IFERROR(IF($AD179=0,AB179,AB179/SUMIF($C$6:$C$455,$C179,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B179,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":438.14178394667942},null,"DEC","DE","Test Spec 4","Community","25-34",410,381.37412840247629,419.07094817141785,425.37796637060131,431.7130680553928,438.14178394667942]
["DED","DE",20,"Test Spec 4Community",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Community","35-44",{"$f":"'Historical volumes'!$G31","v":430},null,{"$f":"H180*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G180,'Demographic Change'!$B$16:$B$24,0))))","v":416.04332613712501},{"$f":"J180*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G180,'Demographic Change'!$B$16:$B$24,0))))","v":402.08665227424996},{"$f":"K180*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G180,'Demographic Change'!$B$16:$B$24,0))))","v":380.25534132360605},{"$f":"L180*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G180,'Demographic Change'!$B$16:$B$24,0))))","v":358.19995533387925},{"$f":"M180*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G180,'Demographic Change'!$B$16:$B$24,0))))","v":335.92049430506961},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E180,E180='Non-Demographic Change'!$C$20,E180='Non-Demographic Change'!$C$29,E180='Non-Demographic Change'!$C$38,E180='Non-Demographic Change'!$C$47,E180='Non-Demographic Change'!$C$56,E180='Non-Demographic Change'!$C$65,E180='Non-Demographic Change'!$C$74,E180='Non-Demographic Change'!$C$83,E180='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P180=0,J180,(J180/SUMIF($C$6:$C$455,$C180,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B180,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.04332613712501},{"$f":"IFERROR(IF($P180=0,K180,(K180/SUMIF($C$6:$C$455,$C180,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B180,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.08665227424996},{"$f":"IFERROR(IF($P180=0,L180,(L180/SUMIF($C$6:$C$455,$C180,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B180,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":380.25534132360605},{"$f":"IFERROR(IF($P180=0,M180,(M180/SUMIF($C$6:$C$455,$C180,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B180,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":358.19995533387925},{"$f":"IFERROR(IF($P180=0,N180,(N180/SUMIF($C$6:$C$455,$C180,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B180,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":335.92049430506961},null,{"$f":"IF(OR($E180='Commissioner plans'!$C$12,$E180='Commissioner plans'!$C$21,$E180='Commissioner plans'!$C$30,$E180='Commissioner plans'!$C$39,$E180='Commissioner plans'!$C$48,,$E180='Commissioner plans'!$C$57,,$E180='Commissioner plans'!$C$66,,$E180='Commissioner plans'!$C$75,$E180='Commissioner plans'!$C$84,$E180='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W180=0,Q180,Q180/SUMIF($C$6:$C$455,$C180,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B180,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":376.70642965085983},{"$f":"IFERROR(IF($W180=0,R180,R180/SUMIF($C$6:$C$455,$C180,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B180,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":400.07621901287871},{"$f":"IFERROR(IF($W180=0,S180,S180/SUMIF($C$6:$C$455,$C180,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B180,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":378.35406461698801},{"$f":"IFERROR(IF($W180=0,T180,T180/SUMIF($C$6:$C$455,$C180,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B180,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":356.40895555720982},{"$f":"IFERROR(IF($W180=0,U180,U180/SUMIF($C$6:$C$455,$C180,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B180,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":334.24089183354425},null,{"$f":"IF(OR($E180='Impact of trust strategy'!$C$12,$E180='Impact of trust strategy'!$C$21,$E180='Impact of trust strategy'!$C$30,$E180='Impact of trust strategy'!$C$39,$E180='Impact of trust strategy'!$C$48,,$E180='Impact of trust strategy'!$C$57,,$E180='Impact of trust strategy'!$C$66,,$E180='Impact of trust strategy'!$C$75,$E180='Impact of trust strategy'!$C$84,$E180='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD180=0,X180,X180/SUMIF($C$6:$C$455,$C180,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B180,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":383.30013406740068},{"$f":"IFERROR(IF($AD180=0,Y180,Y180/SUMIF($C$6:$C$455,$C180,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B180,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":403.20790298303058},{"$f":"IFERROR(IF($AD180=0,Z180,Z180/SUMIF($C$6:$C$455,$C180,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B180,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":381.3945507670079},{"$f":"IFERROR(IF($AD180=0,AA180,AA180/SUMIF($C$6:$C$455,$C180,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B180,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":359.31168290522902},{"$f":"IFERROR(IF($AD180=0,AB180,AB180/SUMIF($C$6:$C$455,$C180,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B180,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":337.01764589562828},null,"DED","DE","Test Spec 4","Community","35-44",430,383.30013406740068,403.20790298303058,381.3945507670079,359.31168290522902,337.01764589562828]
["DEE","DE",20,"Test Spec 4Community",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Community","45-54",{"$f":"'Historical volumes'!$H31","v":450},null,{"$f":"H181*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G181,'Demographic Change'!$B$16:$B$24,0))))","v":446.51006711409394},{"$f":"J181*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G181,'Demographic Change'!$B$16:$B$24,0))))","v":443.02013422818789},{"$f":"K181*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G181,'Demographic Change'!$B$16:$B$24,0))))","v":437.55033557046977},{"$f":"L181*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G181,'Demographic Change'!$B$16:$B$24,0))))","v":432.01342281879192},{"$f":"M181*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G181,'Demographic Change'!$B$16:$B$24,0))))","v":426.40939597315435},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E181,E181='Non-Demographic Change'!$C$20,E181='Non-Demographic Change'!$C$29,E181='Non-Demographic Change'!$C$38,E181='Non-Demographic Change'!$C$47,E181='Non-Demographic Change'!$C$56,E181='Non-Demographic Change'!$C$65,E181='Non-Demographic Change'!$C$74,E181='Non-Demographic Change'!$C$83,E181='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P181=0,J181,(J181/SUMIF($C$6:$C$455,$C181,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B181,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":446.51006711409394},{"$f":"IFERROR(IF($P181=0,K181,(K181/SUMIF($C$6:$C$455,$C181,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B181,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":443.02013422818789},{"$f":"IFERROR(IF($P181=0,L181,(L181/SUMIF($C$6:$C$455,$C181,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B181,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":437.55033557046977},{"$f":"IFERROR(IF($P181=0,M181,(M181/SUMIF($C$6:$C$455,$C181,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B181,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.01342281879192},{"$f":"IFERROR(IF($P181=0,N181,(N181/SUMIF($C$6:$C$455,$C181,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B181,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.40939597315435},null,{"$f":"IF(OR($E181='Commissioner plans'!$C$12,$E181='Commissioner plans'!$C$21,$E181='Commissioner plans'!$C$30,$E181='Commissioner plans'!$C$39,$E181='Commissioner plans'!$C$48,,$E181='Commissioner plans'!$C$57,,$E181='Commissioner plans'!$C$66,,$E181='Commissioner plans'!$C$75,$E181='Commissioner plans'!$C$84,$E181='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W181=0,Q181,Q181/SUMIF($C$6:$C$455,$C181,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B181,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":404.29254026845638},{"$f":"IFERROR(IF($W181=0,R181,R181/SUMIF($C$6:$C$455,$C181,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B181,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":440.80503355704695},{"$f":"IFERROR(IF($W181=0,S181,S181/SUMIF($C$6:$C$455,$C181,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B181,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":435.36258389261741},{"$f":"IFERROR(IF($W181=0,T181,T181/SUMIF($C$6:$C$455,$C181,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B181,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":429.85335570469795},{"$f":"IFERROR(IF($W181=0,U181,U181/SUMIF($C$6:$C$455,$C181,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B181,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":424.27734899328857},null,{"$f":"IF(OR($E181='Impact of trust strategy'!$C$12,$E181='Impact of trust strategy'!$C$21,$E181='Impact of trust strategy'!$C$30,$E181='Impact of trust strategy'!$C$39,$E181='Impact of trust strategy'!$C$48,,$E181='Impact of trust strategy'!$C$57,,$E181='Impact of trust strategy'!$C$66,,$E181='Impact of trust strategy'!$C$75,$E181='Impact of trust strategy'!$C$84,$E181='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD181=0,X181,X181/SUMIF($C$6:$C$455,$C181,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B181,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":411.36909988760959},{"$f":"IFERROR(IF($AD181=0,Y181,Y181/SUMIF($C$6:$C$455,$C181,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B181,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":444.25553121711511},{"$f":"IFERROR(IF($AD181=0,Z181,Z181/SUMIF($C$6:$C$455,$C181,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B181,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":438.86119545875027},{"$f":"IFERROR(IF($AD181=0,AA181,AA181/SUMIF($C$6:$C$455,$C181,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B181,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":433.35424161619568},{"$f":"IFERROR(IF($AD181=0,AB181,AB181/SUMIF($C$6:$C$455,$C181,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B181,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":427.80209381372214},null,"DEE","DE","Test Spec 4","Community","45-54",450,411.36909988760959,444.25553121711511,438.86119545875027,433.35424161619568,427.80209381372214]
["DEF","DE",20,"Test Spec 4Community",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Community","55-64",{"$f":"'Historical volumes'!$I31","v":470},null,{"$f":"H182*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G182,'Demographic Change'!$B$16:$B$24,0))))","v":479.75175991107818},{"$f":"J182*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G182,'Demographic Change'!$B$16:$B$24,0))))","v":489.50351982215636},{"$f":"K182*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G182,'Demographic Change'!$B$16:$B$24,0))))","v":504.75805854020001},{"$f":"L182*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G182,'Demographic Change'!$B$16:$B$24,0))))","v":520.15190811411628},{"$f":"M182*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G182,'Demographic Change'!$B$16:$B$24,0))))","v":535.68506854390512},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E182,E182='Non-Demographic Change'!$C$20,E182='Non-Demographic Change'!$C$29,E182='Non-Demographic Change'!$C$38,E182='Non-Demographic Change'!$C$47,E182='Non-Demographic Change'!$C$56,E182='Non-Demographic Change'!$C$65,E182='Non-Demographic Change'!$C$74,E182='Non-Demographic Change'!$C$83,E182='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P182=0,J182,(J182/SUMIF($C$6:$C$455,$C182,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B182,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":479.75175991107818},{"$f":"IFERROR(IF($P182=0,K182,(K182/SUMIF($C$6:$C$455,$C182,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B182,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.50351982215636},{"$f":"IFERROR(IF($P182=0,L182,(L182/SUMIF($C$6:$C$455,$C182,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B182,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":504.75805854020001},{"$f":"IFERROR(IF($P182=0,M182,(M182/SUMIF($C$6:$C$455,$C182,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B182,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":520.15190811411628},{"$f":"IFERROR(IF($P182=0,N182,(N182/SUMIF($C$6:$C$455,$C182,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B182,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":535.68506854390512},null,{"$f":"IF(OR($E182='Commissioner plans'!$C$12,$E182='Commissioner plans'!$C$21,$E182='Commissioner plans'!$C$30,$E182='Commissioner plans'!$C$39,$E182='Commissioner plans'!$C$48,,$E182='Commissioner plans'!$C$57,,$E182='Commissioner plans'!$C$66,,$E182='Commissioner plans'!$C$75,$E182='Commissioner plans'!$C$84,$E182='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W182=0,Q182,Q182/SUMIF($C$6:$C$455,$C182,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B182,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":434.39123101148573},{"$f":"IFERROR(IF($W182=0,R182,R182/SUMIF($C$6:$C$455,$C182,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B182,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":487.0560022230456},{"$f":"IFERROR(IF($W182=0,S182,S182/SUMIF($C$6:$C$455,$C182,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B182,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":502.23426824749902},{"$f":"IFERROR(IF($W182=0,T182,T182/SUMIF($C$6:$C$455,$C182,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B182,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":517.55114857354567},{"$f":"IFERROR(IF($W182=0,U182,U182/SUMIF($C$6:$C$455,$C182,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B182,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":533.00664320118563},null,{"$f":"IF(OR($E182='Impact of trust strategy'!$C$12,$E182='Impact of trust strategy'!$C$21,$E182='Impact of trust strategy'!$C$30,$E182='Impact of trust strategy'!$C$39,$E182='Impact of trust strategy'!$C$48,,$E182='Impact of trust strategy'!$C$57,,$E182='Impact of trust strategy'!$C$66,,$E182='Impact of trust strategy'!$C$75,$E182='Impact of trust strategy'!$C$84,$E182='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD182=0,X182,X182/SUMIF($C$6:$C$455,$C182,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B182,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":441.99462493571929},{"$f":"IFERROR(IF($AD182=0,Y182,Y182/SUMIF($C$6:$C$455,$C182,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B182,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":490.86853944030787},{"$f":"IFERROR(IF($AD182=0,Z182,Z182/SUMIF($C$6:$C$455,$C182,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B182,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":506.27026648163388},{"$f":"IFERROR(IF($AD182=0,AA182,AA182/SUMIF($C$6:$C$455,$C182,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B182,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":521.76627799029802},{"$f":"IFERROR(IF($AD182=0,AB182,AB182/SUMIF($C$6:$C$455,$C182,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B182,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":537.43467219999445},null,"DEF","DE","Test Spec 4","Community","55-64",470,441.99462493571929,490.86853944030787,506.27026648163388,521.76627799029802,537.43467219999445]
["DEG","DE",20,"Test Spec 4Community",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Community","65-74",{"$f":"'Historical volumes'!$J31","v":490},null,{"$f":"H183*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G183,'Demographic Change'!$B$16:$B$24,0))))","v":502.91418591728194},{"$f":"J183*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G183,'Demographic Change'!$B$16:$B$24,0))))","v":515.82837183456377},{"$f":"K183*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G183,'Demographic Change'!$B$16:$B$24,0))))","v":536.05541001825827},{"$f":"L183*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G183,'Demographic Change'!$B$16:$B$24,0))))","v":556.47693895371913},{"$f":"M183*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G183,'Demographic Change'!$B$16:$B$24,0))))","v":577.09295864094622},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E183,E183='Non-Demographic Change'!$C$20,E183='Non-Demographic Change'!$C$29,E183='Non-Demographic Change'!$C$38,E183='Non-Demographic Change'!$C$47,E183='Non-Demographic Change'!$C$56,E183='Non-Demographic Change'!$C$65,E183='Non-Demographic Change'!$C$74,E183='Non-Demographic Change'!$C$83,E183='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P183=0,J183,(J183/SUMIF($C$6:$C$455,$C183,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B183,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":502.91418591728194},{"$f":"IFERROR(IF($P183=0,K183,(K183/SUMIF($C$6:$C$455,$C183,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B183,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":515.82837183456377},{"$f":"IFERROR(IF($P183=0,L183,(L183/SUMIF($C$6:$C$455,$C183,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B183,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.05541001825827},{"$f":"IFERROR(IF($P183=0,M183,(M183/SUMIF($C$6:$C$455,$C183,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B183,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":556.47693895371913},{"$f":"IFERROR(IF($P183=0,N183,(N183/SUMIF($C$6:$C$455,$C183,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B183,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":577.09295864094622},null,{"$f":"IF(OR($E183='Commissioner plans'!$C$12,$E183='Commissioner plans'!$C$21,$E183='Commissioner plans'!$C$30,$E183='Commissioner plans'!$C$39,$E183='Commissioner plans'!$C$48,,$E183='Commissioner plans'!$C$57,,$E183='Commissioner plans'!$C$66,,$E183='Commissioner plans'!$C$75,$E183='Commissioner plans'!$C$84,$E183='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W183=0,Q183,Q183/SUMIF($C$6:$C$455,$C183,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B183,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":455.363649638803},{"$f":"IFERROR(IF($W183=0,R183,R183/SUMIF($C$6:$C$455,$C183,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B183,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":513.2492299753909},{"$f":"IFERROR(IF($W183=0,S183,S183/SUMIF($C$6:$C$455,$C183,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B183,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":533.37513296816701},{"$f":"IFERROR(IF($W183=0,T183,T183/SUMIF($C$6:$C$455,$C183,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B183,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":553.69455425895057},{"$f":"IFERROR(IF($W183=0,U183,U183/SUMIF($C$6:$C$455,$C183,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B183,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":574.20749384774149},null,{"$f":"IF(OR($E183='Impact of trust strategy'!$C$12,$E183='Impact of trust strategy'!$C$21,$E183='Impact of trust strategy'!$C$30,$E183='Impact of trust strategy'!$C$39,$E183='Impact of trust strategy'!$C$48,,$E183='Impact of trust strategy'!$C$57,,$E183='Impact of trust strategy'!$C$66,,$E183='Impact of trust strategy'!$C$75,$E183='Impact of trust strategy'!$C$84,$E183='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD183=0,X183,X183/SUMIF($C$6:$C$455,$C183,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B183,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":463.33413559663057},{"$f":"IFERROR(IF($AD183=0,Y183,Y183/SUMIF($C$6:$C$455,$C183,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B183,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":517.26680040277733},{"$f":"IFERROR(IF($AD183=0,Z183,Z183/SUMIF($C$6:$C$455,$C183,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B183,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":537.66138189797937},{"$f":"IFERROR(IF($AD183=0,AA183,AA183/SUMIF($C$6:$C$455,$C183,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B183,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":558.20404904025884},{"$f":"IFERROR(IF($AD183=0,AB183,AB183/SUMIF($C$6:$C$455,$C183,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B183,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":578.97780481201119},null,"DEG","DE","Test Spec 4","Community","65-74",490,463.33413559663057,517.26680040277733,537.66138189797937,558.20404904025884,578.97780481201119]
["DEH","DE",20,"Test Spec 4Community",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Community","75-84",{"$f":"'Historical volumes'!$K31","v":510},null,{"$f":"H184*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G184,'Demographic Change'!$B$16:$B$24,0))))","v":514.53781512605042},{"$f":"J184*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G184,'Demographic Change'!$B$16:$B$24,0))))","v":519.07563025210084},{"$f":"K184*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G184,'Demographic Change'!$B$16:$B$24,0))))","v":526.17647058823525},{"$f":"L184*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G184,'Demographic Change'!$B$16:$B$24,0))))","v":533.36134453781517},{"$f":"M184*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G184,'Demographic Change'!$B$16:$B$24,0))))","v":540.63025210084038},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E184,E184='Non-Demographic Change'!$C$20,E184='Non-Demographic Change'!$C$29,E184='Non-Demographic Change'!$C$38,E184='Non-Demographic Change'!$C$47,E184='Non-Demographic Change'!$C$56,E184='Non-Demographic Change'!$C$65,E184='Non-Demographic Change'!$C$74,E184='Non-Demographic Change'!$C$83,E184='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P184=0,J184,(J184/SUMIF($C$6:$C$455,$C184,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B184,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":514.53781512605042},{"$f":"IFERROR(IF($P184=0,K184,(K184/SUMIF($C$6:$C$455,$C184,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B184,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":519.07563025210084},{"$f":"IFERROR(IF($P184=0,L184,(L184/SUMIF($C$6:$C$455,$C184,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B184,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":526.17647058823525},{"$f":"IFERROR(IF($P184=0,M184,(M184/SUMIF($C$6:$C$455,$C184,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B184,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.36134453781517},{"$f":"IFERROR(IF($P184=0,N184,(N184/SUMIF($C$6:$C$455,$C184,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B184,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":540.63025210084038},null,{"$f":"IF(OR($E184='Commissioner plans'!$C$12,$E184='Commissioner plans'!$C$21,$E184='Commissioner plans'!$C$30,$E184='Commissioner plans'!$C$39,$E184='Commissioner plans'!$C$48,,$E184='Commissioner plans'!$C$57,,$E184='Commissioner plans'!$C$66,,$E184='Commissioner plans'!$C$75,$E184='Commissioner plans'!$C$84,$E184='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W184=0,Q184,Q184/SUMIF($C$6:$C$455,$C184,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B184,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":465.88826470588236},{"$f":"IFERROR(IF($W184=0,R184,R184/SUMIF($C$6:$C$455,$C184,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B184,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":516.48025210084029},{"$f":"IFERROR(IF($W184=0,S184,S184/SUMIF($C$6:$C$455,$C184,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B184,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":523.54558823529408},{"$f":"IFERROR(IF($W184=0,T184,T184/SUMIF($C$6:$C$455,$C184,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B184,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":530.69453781512607},{"$f":"IFERROR(IF($W184=0,U184,U184/SUMIF($C$6:$C$455,$C184,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B184,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":537.92710084033615},null,{"$f":"IF(OR($E184='Impact of trust strategy'!$C$12,$E184='Impact of trust strategy'!$C$21,$E184='Impact of trust strategy'!$C$30,$E184='Impact of trust strategy'!$C$39,$E184='Impact of trust strategy'!$C$48,,$E184='Impact of trust strategy'!$C$57,,$E184='Impact of trust strategy'!$C$66,,$E184='Impact of trust strategy'!$C$75,$E184='Impact of trust strategy'!$C$84,$E184='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD184=0,X184,X184/SUMIF($C$6:$C$455,$C184,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B184,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":474.04296891800021},{"$f":"IFERROR(IF($AD184=0,Y184,Y184/SUMIF($C$6:$C$455,$C184,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B184,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":520.5231140594816},{"$f":"IFERROR(IF($AD184=0,Z184,Z184/SUMIF($C$6:$C$455,$C184,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B184,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":527.75284608924335},{"$f":"IFERROR(IF($AD184=0,AA184,AA184/SUMIF($C$6:$C$455,$C184,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B184,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":535.01671189167814},{"$f":"IFERROR(IF($AD184=0,AB184,AB184/SUMIF($C$6:$C$455,$C184,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B184,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":542.39600724544289},null,"DEH","DE","Test Spec 4","Community","75-84",510,474.04296891800021,520.5231140594816,527.75284608924335,535.01671189167814,542.39600724544289]
["DEI","DE",20,"Test Spec 4Community",{"$f":"'Instructions and Choices'!$C$30","v":"Test Spec 4"},"Community","85+",{"$f":"'Historical volumes'!$L31","v":530},null,{"$f":"H185*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G185,'Demographic Change'!$B$16:$B$24,0))))","v":508.18205962419495},{"$f":"J185*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G185,'Demographic Change'!$B$16:$B$24,0))))","v":486.3641192483899},{"$f":"K185*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G185,'Demographic Change'!$B$16:$B$24,0))))","v":452.22959962817879},{"$f":"L185*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G185,'Demographic Change'!$B$16:$B$24,0))))","v":417.77836797025435},{"$f":"M185*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G185,'Demographic Change'!$B$16:$B$24,0))))","v":382.97523404820402},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E185,E185='Non-Demographic Change'!$C$20,E185='Non-Demographic Change'!$C$29,E185='Non-Demographic Change'!$C$38,E185='Non-Demographic Change'!$C$47,E185='Non-Demographic Change'!$C$56,E185='Non-Demographic Change'!$C$65,E185='Non-Demographic Change'!$C$74,E185='Non-Demographic Change'!$C$83,E185='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P185=0,J185,(J185/SUMIF($C$6:$C$455,$C185,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B185,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":508.18205962419495},{"$f":"IFERROR(IF($P185=0,K185,(K185/SUMIF($C$6:$C$455,$C185,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B185,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":486.3641192483899},{"$f":"IFERROR(IF($P185=0,L185,(L185/SUMIF($C$6:$C$455,$C185,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B185,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":452.22959962817879},{"$f":"IFERROR(IF($P185=0,M185,(M185/SUMIF($C$6:$C$455,$C185,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B185,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":417.77836797025435},{"$f":"IFERROR(IF($P185=0,N185,(N185/SUMIF($C$6:$C$455,$C185,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B185,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":382.97523404820402},null,{"$f":"IF(OR($E185='Commissioner plans'!$C$12,$E185='Commissioner plans'!$C$21,$E185='Commissioner plans'!$C$30,$E185='Commissioner plans'!$C$39,$E185='Commissioner plans'!$C$48,,$E185='Commissioner plans'!$C$57,,$E185='Commissioner plans'!$C$66,,$E185='Commissioner plans'!$C$75,$E185='Commissioner plans'!$C$84,$E185='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W185=0,Q185,Q185/SUMIF($C$6:$C$455,$C185,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B185,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":460.13344588672737},{"$f":"IFERROR(IF($W185=0,R185,R185/SUMIF($C$6:$C$455,$C185,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B185,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":483.93229865214795},{"$f":"IFERROR(IF($W185=0,S185,S185/SUMIF($C$6:$C$455,$C185,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B185,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":449.96845163003792},{"$f":"IFERROR(IF($W185=0,T185,T185/SUMIF($C$6:$C$455,$C185,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B185,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":415.68947613040308},{"$f":"IFERROR(IF($W185=0,U185,U185/SUMIF($C$6:$C$455,$C185,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B185,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":381.06035787796299},null,{"$f":"IF(OR($E185='Impact of trust strategy'!$C$12,$E185='Impact of trust strategy'!$C$21,$E185='Impact of trust strategy'!$C$30,$E185='Impact of trust strategy'!$C$39,$E185='Impact of trust strategy'!$C$48,,$E185='Impact of trust strategy'!$C$57,,$E185='Impact of trust strategy'!$C$66,,$E185='Impact of trust strategy'!$C$75,$E185='Impact of trust strategy'!$C$84,$E185='Impact of trust strategy'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($AD185=0,X185,X185/SUMIF($C$6:$C$455,$C185,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B185,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":468.18742026978589},{"$f":"IFERROR(IF($AD185=0,Y185,Y185/SUMIF($C$6:$C$455,$C185,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B185,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":487.72038439757659},{"$f":"IFERROR(IF($AD185=0,Z185,Z185/SUMIF($C$6:$C$455,$C185,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B185,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":453.58443721885936},{"$f":"IFERROR(IF($AD185=0,AA185,AA185/SUMIF($C$6:$C$455,$C185,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B185,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":419.07500612855097},{"$f":"IFERROR(IF($AD185=0,AB185,AB185/SUMIF($C$6:$C$455,$C185,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B185,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":384.22607135734114},null,"DEI","DE","Test Spec 4","Community","85+",530,468.18742026978589,487.72038439757659,453.58443721885936,419.07500612855097,384.22607135734114]
["EAA","EA",21,"Test Spec 5Outpatient",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Outpatient","0-18",{"$f":"'Historical volumes'!$D34","v":320},null,{"$f":"H186*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G186,'Demographic Change'!$B$16:$B$24,0))))","v":323.58987049410212},{"$f":"J186*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G186,'Demographic Change'!$B$16:$B$24,0))))","v":327.17974098820423},{"$f":"K186*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G186,'Demographic Change'!$B$16:$B$24,0))))","v":332.80211168852594},{"$f":"L186*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G186,'Demographic Change'!$B$16:$B$24,0))))","v":338.47727460199616},{"$f":"M186*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G186,'Demographic Change'!$B$16:$B$24,0))))","v":344.205229728615},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E186,E186='Non-Demographic Change'!$C$20,E186='Non-Demographic Change'!$C$29,E186='Non-Demographic Change'!$C$38,E186='Non-Demographic Change'!$C$47,E186='Non-Demographic Change'!$C$56,E186='Non-Demographic Change'!$C$65,E186='Non-Demographic Change'!$C$74,E186='Non-Demographic Change'!$C$83,E186='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P186=0,J186,(J186/SUMIF($C$6:$C$455,$C186,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B186,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":323.58987049410212},{"$f":"IFERROR(IF($P186=0,K186,(K186/SUMIF($C$6:$C$455,$C186,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B186,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.17974098820423},{"$f":"IFERROR(IF($P186=0,L186,(L186/SUMIF($C$6:$C$455,$C186,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B186,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.80211168852594},{"$f":"IFERROR(IF($P186=0,M186,(M186/SUMIF($C$6:$C$455,$C186,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B186,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.47727460199616},{"$f":"IFERROR(IF($P186=0,N186,(N186/SUMIF($C$6:$C$455,$C186,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B186,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.205229728615},null,{"$f":"IF(OR($E186='Commissioner plans'!$C$12,$E186='Commissioner plans'!$C$21,$E186='Commissioner plans'!$C$30,$E186='Commissioner plans'!$C$39,$E186='Commissioner plans'!$C$48,,$E186='Commissioner plans'!$C$57,,$E186='Commissioner plans'!$C$66,,$E186='Commissioner plans'!$C$75,$E186='Commissioner plans'!$C$84,$E186='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W186=0,Q186,Q186/SUMIF($C$6:$C$455,$C186,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B186,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":321.97192114163158},{"$f":"IFERROR(IF($W186=0,R186,R186/SUMIF($C$6:$C$455,$C186,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B186,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":325.54384228326319},{"$f":"IFERROR(IF($W186=0,S186,S186/SUMIF($C$6:$C$455,$C186,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B186,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":331.13810113008333},{"$f":"IFERROR(IF($W186=0,T186,T186/SUMIF($C$6:$C$455,$C186,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B186,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":336.78488822898618},{"$f":"IFERROR(IF($W186=0,U186,U186/SUMIF($C$6:$C$455,$C186,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B186,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":342.4842035799719},null,{"$f":"IF(OR($E186='Impact of trust strategy'!$C$12,$E186='Impact of trust strategy'!$C$21,$E186='Impact of trust strategy'!$C$30,$E186='Impact of trust strategy'!$C$39,$E186='Impact of trust strategy'!$C$48,,$E186='Impact of trust strategy'!$C$57,,$E186='Impact of trust strategy'!$C$66,,$E186='Impact of trust strategy'!$C$75,$E186='Impact of trust strategy'!$C$84,$E186='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD186=0,X186,X186/SUMIF($C$6:$C$455,$C186,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B186,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":323.58178074733968},{"$f":"IFERROR(IF($AD186=0,Y186,Y186/SUMIF($C$6:$C$455,$C186,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B186,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":327.17156149467945},{"$f":"IFERROR(IF($AD186=0,Z186,Z186/SUMIF($C$6:$C$455,$C186,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B186,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":332.79379163573373},{"$f":"IFERROR(IF($AD186=0,AA186,AA186/SUMIF($C$6:$C$455,$C186,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B186,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":338.46881267013106},{"$f":"IFERROR(IF($AD186=0,AB186,AB186/SUMIF($C$6:$C$455,$C186,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B186,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":344.19662459787173},null,"EAA","EA","Test Spec 5","Outpatient","0-18",320,323.58178074733968,327.17156149467945,332.79379163573373,338.46881267013106,344.19662459787173]
["EAB","EA",21,"Test Spec 5Outpatient",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Outpatient","19-24",{"$f":"'Historical volumes'!$E34","v":340},null,{"$f":"H187*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G187,'Demographic Change'!$B$16:$B$24,0))))","v":345.19774011299438},{"$f":"J187*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G187,'Demographic Change'!$B$16:$B$24,0))))","v":350.39548022598876},{"$f":"K187*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G187,'Demographic Change'!$B$16:$B$24,0))))","v":358.53107344632775},{"$f":"L187*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G187,'Demographic Change'!$B$16:$B$24,0))))","v":366.75141242937866},{"$f":"M187*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G187,'Demographic Change'!$B$16:$B$24,0))))","v":375.05649717514137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E187,E187='Non-Demographic Change'!$C$20,E187='Non-Demographic Change'!$C$29,E187='Non-Demographic Change'!$C$38,E187='Non-Demographic Change'!$C$47,E187='Non-Demographic Change'!$C$56,E187='Non-Demographic Change'!$C$65,E187='Non-Demographic Change'!$C$74,E187='Non-Demographic Change'!$C$83,E187='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P187=0,J187,(J187/SUMIF($C$6:$C$455,$C187,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B187,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.19774011299438},{"$f":"IFERROR(IF($P187=0,K187,(K187/SUMIF($C$6:$C$455,$C187,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B187,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.39548022598876},{"$f":"IFERROR(IF($P187=0,L187,(L187/SUMIF($C$6:$C$455,$C187,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B187,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":358.53107344632775},{"$f":"IFERROR(IF($P187=0,M187,(M187/SUMIF($C$6:$C$455,$C187,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B187,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.75141242937866},{"$f":"IFERROR(IF($P187=0,N187,(N187/SUMIF($C$6:$C$455,$C187,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B187,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.05649717514137},null,{"$f":"IF(OR($E187='Commissioner plans'!$C$12,$E187='Commissioner plans'!$C$21,$E187='Commissioner plans'!$C$30,$E187='Commissioner plans'!$C$39,$E187='Commissioner plans'!$C$48,,$E187='Commissioner plans'!$C$57,,$E187='Commissioner plans'!$C$66,,$E187='Commissioner plans'!$C$75,$E187='Commissioner plans'!$C$84,$E187='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W187=0,Q187,Q187/SUMIF($C$6:$C$455,$C187,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B187,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":343.4717514124294},{"$f":"IFERROR(IF($W187=0,R187,R187/SUMIF($C$6:$C$455,$C187,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B187,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":348.64350282485884},{"$f":"IFERROR(IF($W187=0,S187,S187/SUMIF($C$6:$C$455,$C187,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B187,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":356.73841807909611},{"$f":"IFERROR(IF($W187=0,T187,T187/SUMIF($C$6:$C$455,$C187,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B187,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":364.91765536723176},{"$f":"IFERROR(IF($W187=0,U187,U187/SUMIF($C$6:$C$455,$C187,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B187,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.18121468926569},null,{"$f":"IF(OR($E187='Impact of trust strategy'!$C$12,$E187='Impact of trust strategy'!$C$21,$E187='Impact of trust strategy'!$C$30,$E187='Impact of trust strategy'!$C$39,$E187='Impact of trust strategy'!$C$48,,$E187='Impact of trust strategy'!$C$57,,$E187='Impact of trust strategy'!$C$66,,$E187='Impact of trust strategy'!$C$75,$E187='Impact of trust strategy'!$C$84,$E187='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD187=0,X187,X187/SUMIF($C$6:$C$455,$C187,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B187,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":345.18911016949153},{"$f":"IFERROR(IF($AD187=0,Y187,Y187/SUMIF($C$6:$C$455,$C187,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B187,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":350.38672033898308},{"$f":"IFERROR(IF($AD187=0,Z187,Z187/SUMIF($C$6:$C$455,$C187,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B187,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":358.52211016949155},{"$f":"IFERROR(IF($AD187=0,AA187,AA187/SUMIF($C$6:$C$455,$C187,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B187,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":366.74224364406786},{"$f":"IFERROR(IF($AD187=0,AB187,AB187/SUMIF($C$6:$C$455,$C187,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B187,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":375.04712076271198},null,"EAB","EA","Test Spec 5","Outpatient","19-24",340,345.18911016949153,350.38672033898308,358.52211016949155,366.74224364406786,375.04712076271198]
["EAC","EA",21,"Test Spec 5Outpatient",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Outpatient","25-34",{"$f":"'Historical volumes'!$F34","v":360},null,{"$f":"H188*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G188,'Demographic Change'!$B$16:$B$24,0))))","v":363.47074468085111},{"$f":"J188*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G188,'Demographic Change'!$B$16:$B$24,0))))","v":366.94148936170217},{"$f":"K188*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G188,'Demographic Change'!$B$16:$B$24,0))))","v":372.38696808510645},{"$f":"L188*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G188,'Demographic Change'!$B$16:$B$24,0))))","v":377.89228723404261},{"$f":"M188*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G188,'Demographic Change'!$B$16:$B$24,0))))","v":383.45744680851072},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E188,E188='Non-Demographic Change'!$C$20,E188='Non-Demographic Change'!$C$29,E188='Non-Demographic Change'!$C$38,E188='Non-Demographic Change'!$C$47,E188='Non-Demographic Change'!$C$56,E188='Non-Demographic Change'!$C$65,E188='Non-Demographic Change'!$C$74,E188='Non-Demographic Change'!$C$83,E188='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P188=0,J188,(J188/SUMIF($C$6:$C$455,$C188,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B188,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.47074468085111},{"$f":"IFERROR(IF($P188=0,K188,(K188/SUMIF($C$6:$C$455,$C188,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B188,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.94148936170217},{"$f":"IFERROR(IF($P188=0,L188,(L188/SUMIF($C$6:$C$455,$C188,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B188,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":372.38696808510645},{"$f":"IFERROR(IF($P188=0,M188,(M188/SUMIF($C$6:$C$455,$C188,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B188,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.89228723404261},{"$f":"IFERROR(IF($P188=0,N188,(N188/SUMIF($C$6:$C$455,$C188,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B188,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.45744680851072},null,{"$f":"IF(OR($E188='Commissioner plans'!$C$12,$E188='Commissioner plans'!$C$21,$E188='Commissioner plans'!$C$30,$E188='Commissioner plans'!$C$39,$E188='Commissioner plans'!$C$48,,$E188='Commissioner plans'!$C$57,,$E188='Commissioner plans'!$C$66,,$E188='Commissioner plans'!$C$75,$E188='Commissioner plans'!$C$84,$E188='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W188=0,Q188,Q188/SUMIF($C$6:$C$455,$C188,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B188,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":361.65339095744685},{"$f":"IFERROR(IF($W188=0,R188,R188/SUMIF($C$6:$C$455,$C188,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B188,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":365.10678191489365},{"$f":"IFERROR(IF($W188=0,S188,S188/SUMIF($C$6:$C$455,$C188,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B188,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":370.52503324468091},{"$f":"IFERROR(IF($W188=0,T188,T188/SUMIF($C$6:$C$455,$C188,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B188,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.00282579787239},{"$f":"IFERROR(IF($W188=0,U188,U188/SUMIF($C$6:$C$455,$C188,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B188,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":381.54015957446819},null,{"$f":"IF(OR($E188='Impact of trust strategy'!$C$12,$E188='Impact of trust strategy'!$C$21,$E188='Impact of trust strategy'!$C$30,$E188='Impact of trust strategy'!$C$39,$E188='Impact of trust strategy'!$C$48,,$E188='Impact of trust strategy'!$C$57,,$E188='Impact of trust strategy'!$C$66,,$E188='Impact of trust strategy'!$C$75,$E188='Impact of trust strategy'!$C$84,$E188='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD188=0,X188,X188/SUMIF($C$6:$C$455,$C188,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B188,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":363.46165791223405},{"$f":"IFERROR(IF($AD188=0,Y188,Y188/SUMIF($C$6:$C$455,$C188,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B188,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":366.93231582446805},{"$f":"IFERROR(IF($AD188=0,Z188,Z188/SUMIF($C$6:$C$455,$C188,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B188,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":372.3776584109043},{"$f":"IFERROR(IF($AD188=0,AA188,AA188/SUMIF($C$6:$C$455,$C188,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B188,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":377.88283992686172},{"$f":"IFERROR(IF($AD188=0,AB188,AB188/SUMIF($C$6:$C$455,$C188,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B188,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":383.44786037234047},null,"EAC","EA","Test Spec 5","Outpatient","25-34",360,363.46165791223405,366.93231582446805,372.3776584109043,377.88283992686172,383.44786037234047]
["EAD","EA",21,"Test Spec 5Outpatient",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Outpatient","35-44",{"$f":"'Historical volumes'!$G34","v":380},null,{"$f":"H189*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G189,'Demographic Change'!$B$16:$B$24,0))))","v":367.66619519094769},{"$f":"J189*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G189,'Demographic Change'!$B$16:$B$24,0))))","v":355.33239038189532},{"$f":"K189*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G189,'Demographic Change'!$B$16:$B$24,0))))","v":336.03960396039605},{"$f":"L189*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G189,'Demographic Change'!$B$16:$B$24,0))))","v":316.54879773691653},{"$f":"M189*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G189,'Demographic Change'!$B$16:$B$24,0))))","v":296.85997171145681},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E189,E189='Non-Demographic Change'!$C$20,E189='Non-Demographic Change'!$C$29,E189='Non-Demographic Change'!$C$38,E189='Non-Demographic Change'!$C$47,E189='Non-Demographic Change'!$C$56,E189='Non-Demographic Change'!$C$65,E189='Non-Demographic Change'!$C$74,E189='Non-Demographic Change'!$C$83,E189='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P189=0,J189,(J189/SUMIF($C$6:$C$455,$C189,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B189,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.66619519094769},{"$f":"IFERROR(IF($P189=0,K189,(K189/SUMIF($C$6:$C$455,$C189,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B189,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":355.33239038189532},{"$f":"IFERROR(IF($P189=0,L189,(L189/SUMIF($C$6:$C$455,$C189,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B189,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.03960396039605},{"$f":"IFERROR(IF($P189=0,M189,(M189/SUMIF($C$6:$C$455,$C189,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B189,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":316.54879773691653},{"$f":"IFERROR(IF($P189=0,N189,(N189/SUMIF($C$6:$C$455,$C189,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B189,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.85997171145681},null,{"$f":"IF(OR($E189='Commissioner plans'!$C$12,$E189='Commissioner plans'!$C$21,$E189='Commissioner plans'!$C$30,$E189='Commissioner plans'!$C$39,$E189='Commissioner plans'!$C$48,,$E189='Commissioner plans'!$C$57,,$E189='Commissioner plans'!$C$66,,$E189='Commissioner plans'!$C$75,$E189='Commissioner plans'!$C$84,$E189='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W189=0,Q189,Q189/SUMIF($C$6:$C$455,$C189,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B189,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":365.82786421499293},{"$f":"IFERROR(IF($W189=0,R189,R189/SUMIF($C$6:$C$455,$C189,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B189,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":353.55572842998583},{"$f":"IFERROR(IF($W189=0,S189,S189/SUMIF($C$6:$C$455,$C189,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B189,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":334.35940594059406},{"$f":"IFERROR(IF($W189=0,T189,T189/SUMIF($C$6:$C$455,$C189,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B189,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":314.96605374823196},{"$f":"IFERROR(IF($W189=0,U189,U189/SUMIF($C$6:$C$455,$C189,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B189,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":295.37567185289953},null,{"$f":"IF(OR($E189='Impact of trust strategy'!$C$12,$E189='Impact of trust strategy'!$C$21,$E189='Impact of trust strategy'!$C$30,$E189='Impact of trust strategy'!$C$39,$E189='Impact of trust strategy'!$C$48,,$E189='Impact of trust strategy'!$C$57,,$E189='Impact of trust strategy'!$C$66,,$E189='Impact of trust strategy'!$C$75,$E189='Impact of trust strategy'!$C$84,$E189='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD189=0,X189,X189/SUMIF($C$6:$C$455,$C189,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B189,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":367.65700353606786},{"$f":"IFERROR(IF($AD189=0,Y189,Y189/SUMIF($C$6:$C$455,$C189,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B189,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":355.32350707213573},{"$f":"IFERROR(IF($AD189=0,Z189,Z189/SUMIF($C$6:$C$455,$C189,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B189,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":336.03120297029699},{"$f":"IFERROR(IF($AD189=0,AA189,AA189/SUMIF($C$6:$C$455,$C189,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B189,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":316.54088401697311},{"$f":"IFERROR(IF($AD189=0,AB189,AB189/SUMIF($C$6:$C$455,$C189,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B189,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":296.85255021216398},null,"EAD","EA","Test Spec 5","Outpatient","35-44",380,367.65700353606786,355.32350707213573,336.03120297029699,316.54088401697311,296.85255021216398]
["EAE","EA",21,"Test Spec 5Outpatient",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Outpatient","45-54",{"$f":"'Historical volumes'!$H34","v":400},null,{"$f":"H190*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G190,'Demographic Change'!$B$16:$B$24,0))))","v":396.89783743475016},{"$f":"J190*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G190,'Demographic Change'!$B$16:$B$24,0))))","v":393.79567486950032},{"$f":"K190*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G190,'Demographic Change'!$B$16:$B$24,0))))","v":388.93363161819531},{"$f":"L190*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G190,'Demographic Change'!$B$16:$B$24,0))))","v":384.01193139448168},{"$f":"M190*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G190,'Demographic Change'!$B$16:$B$24,0))))","v":379.03057419835937},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E190,E190='Non-Demographic Change'!$C$20,E190='Non-Demographic Change'!$C$29,E190='Non-Demographic Change'!$C$38,E190='Non-Demographic Change'!$C$47,E190='Non-Demographic Change'!$C$56,E190='Non-Demographic Change'!$C$65,E190='Non-Demographic Change'!$C$74,E190='Non-Demographic Change'!$C$83,E190='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P190=0,J190,(J190/SUMIF($C$6:$C$455,$C190,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B190,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.89783743475016},{"$f":"IFERROR(IF($P190=0,K190,(K190/SUMIF($C$6:$C$455,$C190,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B190,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.79567486950032},{"$f":"IFERROR(IF($P190=0,L190,(L190/SUMIF($C$6:$C$455,$C190,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B190,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":388.93363161819531},{"$f":"IFERROR(IF($P190=0,M190,(M190/SUMIF($C$6:$C$455,$C190,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B190,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":384.01193139448168},{"$f":"IFERROR(IF($P190=0,N190,(N190/SUMIF($C$6:$C$455,$C190,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B190,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.03057419835937},null,{"$f":"IF(OR($E190='Commissioner plans'!$C$12,$E190='Commissioner plans'!$C$21,$E190='Commissioner plans'!$C$30,$E190='Commissioner plans'!$C$39,$E190='Commissioner plans'!$C$48,,$E190='Commissioner plans'!$C$57,,$E190='Commissioner plans'!$C$66,,$E190='Commissioner plans'!$C$75,$E190='Commissioner plans'!$C$84,$E190='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W190=0,Q190,Q190/SUMIF($C$6:$C$455,$C190,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B190,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.91334824757638},{"$f":"IFERROR(IF($W190=0,R190,R190/SUMIF($C$6:$C$455,$C190,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B190,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":391.82669649515282},{"$f":"IFERROR(IF($W190=0,S190,S190/SUMIF($C$6:$C$455,$C190,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B190,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":386.98896346010434},{"$f":"IFERROR(IF($W190=0,T190,T190/SUMIF($C$6:$C$455,$C190,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B190,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":382.09187173750928},{"$f":"IFERROR(IF($W190=0,U190,U190/SUMIF($C$6:$C$455,$C190,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B190,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":377.13542132736757},null,{"$f":"IF(OR($E190='Impact of trust strategy'!$C$12,$E190='Impact of trust strategy'!$C$21,$E190='Impact of trust strategy'!$C$30,$E190='Impact of trust strategy'!$C$39,$E190='Impact of trust strategy'!$C$48,,$E190='Impact of trust strategy'!$C$57,,$E190='Impact of trust strategy'!$C$66,,$E190='Impact of trust strategy'!$C$75,$E190='Impact of trust strategy'!$C$84,$E190='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD190=0,X190,X190/SUMIF($C$6:$C$455,$C190,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B190,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.8879149888142},{"$f":"IFERROR(IF($AD190=0,Y190,Y190/SUMIF($C$6:$C$455,$C190,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B190,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":393.78582997762857},{"$f":"IFERROR(IF($AD190=0,Z190,Z190/SUMIF($C$6:$C$455,$C190,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B190,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":388.92390827740485},{"$f":"IFERROR(IF($AD190=0,AA190,AA190/SUMIF($C$6:$C$455,$C190,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B190,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":384.00233109619677},{"$f":"IFERROR(IF($AD190=0,AB190,AB190/SUMIF($C$6:$C$455,$C190,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B190,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":379.02109843400439},null,"EAE","EA","Test Spec 5","Outpatient","45-54",400,396.8879149888142,393.78582997762857,388.92390827740485,384.00233109619677,379.02109843400439]
["EAF","EA",21,"Test Spec 5Outpatient",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Outpatient","55-64",{"$f":"'Historical volumes'!$I34","v":420},null,{"$f":"H191*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G191,'Demographic Change'!$B$16:$B$24,0))))","v":428.7143386439422},{"$f":"J191*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G191,'Demographic Change'!$B$16:$B$24,0))))","v":437.4286772878844},{"$f":"K191*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G191,'Demographic Change'!$B$16:$B$24,0))))","v":451.06039273805106},{"$f":"L191*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G191,'Demographic Change'!$B$16:$B$24,0))))","v":464.81659874027412},{"$f":"M191*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G191,'Demographic Change'!$B$16:$B$24,0))))","v":478.6972952945535},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E191,E191='Non-Demographic Change'!$C$20,E191='Non-Demographic Change'!$C$29,E191='Non-Demographic Change'!$C$38,E191='Non-Demographic Change'!$C$47,E191='Non-Demographic Change'!$C$56,E191='Non-Demographic Change'!$C$65,E191='Non-Demographic Change'!$C$74,E191='Non-Demographic Change'!$C$83,E191='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P191=0,J191,(J191/SUMIF($C$6:$C$455,$C191,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B191,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.7143386439422},{"$f":"IFERROR(IF($P191=0,K191,(K191/SUMIF($C$6:$C$455,$C191,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B191,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":437.4286772878844},{"$f":"IFERROR(IF($P191=0,L191,(L191/SUMIF($C$6:$C$455,$C191,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B191,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.06039273805106},{"$f":"IFERROR(IF($P191=0,M191,(M191/SUMIF($C$6:$C$455,$C191,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B191,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.81659874027412},{"$f":"IFERROR(IF($P191=0,N191,(N191/SUMIF($C$6:$C$455,$C191,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B191,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":478.6972952945535},null,{"$f":"IF(OR($E191='Commissioner plans'!$C$12,$E191='Commissioner plans'!$C$21,$E191='Commissioner plans'!$C$30,$E191='Commissioner plans'!$C$39,$E191='Commissioner plans'!$C$48,,$E191='Commissioner plans'!$C$57,,$E191='Commissioner plans'!$C$66,,$E191='Commissioner plans'!$C$75,$E191='Commissioner plans'!$C$84,$E191='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W191=0,Q191,Q191/SUMIF($C$6:$C$455,$C191,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B191,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":426.57076695072249},{"$f":"IFERROR(IF($W191=0,R191,R191/SUMIF($C$6:$C$455,$C191,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B191,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":435.241533901445},{"$f":"IFERROR(IF($W191=0,S191,S191/SUMIF($C$6:$C$455,$C191,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B191,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":448.80509077436079},{"$f":"IFERROR(IF($W191=0,T191,T191/SUMIF($C$6:$C$455,$C191,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B191,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":462.49251574657274},{"$f":"IFERROR(IF($W191=0,U191,U191/SUMIF($C$6:$C$455,$C191,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B191,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":476.30380881808071},null,{"$f":"IF(OR($E191='Impact of trust strategy'!$C$12,$E191='Impact of trust strategy'!$C$21,$E191='Impact of trust strategy'!$C$30,$E191='Impact of trust strategy'!$C$39,$E191='Impact of trust strategy'!$C$48,,$E191='Impact of trust strategy'!$C$57,,$E191='Impact of trust strategy'!$C$66,,$E191='Impact of trust strategy'!$C$75,$E191='Impact of trust strategy'!$C$84,$E191='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD191=0,X191,X191/SUMIF($C$6:$C$455,$C191,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B191,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":428.70362078547606},{"$f":"IFERROR(IF($AD191=0,Y191,Y191/SUMIF($C$6:$C$455,$C191,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B191,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":437.41774157095216},{"$f":"IFERROR(IF($AD191=0,Z191,Z191/SUMIF($C$6:$C$455,$C191,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B191,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":451.04911622823255},{"$f":"IFERROR(IF($AD191=0,AA191,AA191/SUMIF($C$6:$C$455,$C191,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B191,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":464.80497832530557},{"$f":"IFERROR(IF($AD191=0,AB191,AB191/SUMIF($C$6:$C$455,$C191,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B191,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":478.68532786217105},null,"EAF","EA","Test Spec 5","Outpatient","55-64",420,428.70362078547606,437.41774157095216,451.04911622823255,464.80497832530557,478.68532786217105]
["EAG","EA",21,"Test Spec 5Outpatient",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Outpatient","65-74",{"$f":"'Historical volumes'!$J34","v":440},null,{"$f":"H192*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G192,'Demographic Change'!$B$16:$B$24,0))))","v":451.59641184408991},{"$f":"J192*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G192,'Demographic Change'!$B$16:$B$24,0))))","v":463.19282368817977},{"$f":"K192*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G192,'Demographic Change'!$B$16:$B$24,0))))","v":481.35587838374221},{"$f":"L192*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G192,'Demographic Change'!$B$16:$B$24,0))))","v":499.69357783599276},{"$f":"M192*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G192,'Demographic Change'!$B$16:$B$24,0))))","v":518.20592204493141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E192,E192='Non-Demographic Change'!$C$20,E192='Non-Demographic Change'!$C$29,E192='Non-Demographic Change'!$C$38,E192='Non-Demographic Change'!$C$47,E192='Non-Demographic Change'!$C$56,E192='Non-Demographic Change'!$C$65,E192='Non-Demographic Change'!$C$74,E192='Non-Demographic Change'!$C$83,E192='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P192=0,J192,(J192/SUMIF($C$6:$C$455,$C192,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B192,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.59641184408991},{"$f":"IFERROR(IF($P192=0,K192,(K192/SUMIF($C$6:$C$455,$C192,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B192,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.19282368817977},{"$f":"IFERROR(IF($P192=0,L192,(L192/SUMIF($C$6:$C$455,$C192,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B192,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.35587838374221},{"$f":"IFERROR(IF($P192=0,M192,(M192/SUMIF($C$6:$C$455,$C192,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B192,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":499.69357783599276},{"$f":"IFERROR(IF($P192=0,N192,(N192/SUMIF($C$6:$C$455,$C192,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B192,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":518.20592204493141},null,{"$f":"IF(OR($E192='Commissioner plans'!$C$12,$E192='Commissioner plans'!$C$21,$E192='Commissioner plans'!$C$30,$E192='Commissioner plans'!$C$39,$E192='Commissioner plans'!$C$48,,$E192='Commissioner plans'!$C$57,,$E192='Commissioner plans'!$C$66,,$E192='Commissioner plans'!$C$75,$E192='Commissioner plans'!$C$84,$E192='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W192=0,Q192,Q192/SUMIF($C$6:$C$455,$C192,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B192,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":449.33842978486945},{"$f":"IFERROR(IF($W192=0,R192,R192/SUMIF($C$6:$C$455,$C192,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B192,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.87685956973888},{"$f":"IFERROR(IF($W192=0,S192,S192/SUMIF($C$6:$C$455,$C192,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B192,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":478.94909899182352},{"$f":"IFERROR(IF($W192=0,T192,T192/SUMIF($C$6:$C$455,$C192,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B192,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":497.19510994681281},{"$f":"IFERROR(IF($W192=0,U192,U192/SUMIF($C$6:$C$455,$C192,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B192,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":515.6148924347068},null,{"$f":"IF(OR($E192='Impact of trust strategy'!$C$12,$E192='Impact of trust strategy'!$C$21,$E192='Impact of trust strategy'!$C$30,$E192='Impact of trust strategy'!$C$39,$E192='Impact of trust strategy'!$C$48,,$E192='Impact of trust strategy'!$C$57,,$E192='Impact of trust strategy'!$C$66,,$E192='Impact of trust strategy'!$C$75,$E192='Impact of trust strategy'!$C$84,$E192='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD192=0,X192,X192/SUMIF($C$6:$C$455,$C192,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B192,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":451.58512193379374},{"$f":"IFERROR(IF($AD192=0,Y192,Y192/SUMIF($C$6:$C$455,$C192,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B192,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":463.18124386758751},{"$f":"IFERROR(IF($AD192=0,Z192,Z192/SUMIF($C$6:$C$455,$C192,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B192,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":481.34384448678259},{"$f":"IFERROR(IF($AD192=0,AA192,AA192/SUMIF($C$6:$C$455,$C192,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B192,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":499.68108549654681},{"$f":"IFERROR(IF($AD192=0,AB192,AB192/SUMIF($C$6:$C$455,$C192,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B192,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":518.19296689688031},null,"EAG","EA","Test Spec 5","Outpatient","65-74",440,451.58512193379374,463.18124386758751,481.34384448678259,499.68108549654681,518.19296689688031]
["EAH","EA",21,"Test Spec 5Outpatient",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Outpatient","75-84",{"$f":"'Historical volumes'!$K34","v":460},null,{"$f":"H193*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G193,'Demographic Change'!$B$16:$B$24,0))))","v":464.09293129016316},{"$f":"J193*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G193,'Demographic Change'!$B$16:$B$24,0))))","v":468.18586258032633},{"$f":"K193*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G193,'Demographic Change'!$B$16:$B$24,0))))","v":474.5905420991927},{"$f":"L193*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G193,'Demographic Change'!$B$16:$B$24,0))))","v":481.07101664195102},{"$f":"M193*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G193,'Demographic Change'!$B$16:$B$24,0))))","v":487.62728620860116},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E193,E193='Non-Demographic Change'!$C$20,E193='Non-Demographic Change'!$C$29,E193='Non-Demographic Change'!$C$38,E193='Non-Demographic Change'!$C$47,E193='Non-Demographic Change'!$C$56,E193='Non-Demographic Change'!$C$65,E193='Non-Demographic Change'!$C$74,E193='Non-Demographic Change'!$C$83,E193='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P193=0,J193,(J193/SUMIF($C$6:$C$455,$C193,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B193,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.09293129016316},{"$f":"IFERROR(IF($P193=0,K193,(K193/SUMIF($C$6:$C$455,$C193,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B193,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.18586258032633},{"$f":"IFERROR(IF($P193=0,L193,(L193/SUMIF($C$6:$C$455,$C193,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B193,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.5905420991927},{"$f":"IFERROR(IF($P193=0,M193,(M193/SUMIF($C$6:$C$455,$C193,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B193,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.07101664195102},{"$f":"IFERROR(IF($P193=0,N193,(N193/SUMIF($C$6:$C$455,$C193,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B193,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":487.62728620860116},null,{"$f":"IF(OR($E193='Commissioner plans'!$C$12,$E193='Commissioner plans'!$C$21,$E193='Commissioner plans'!$C$30,$E193='Commissioner plans'!$C$39,$E193='Commissioner plans'!$C$48,,$E193='Commissioner plans'!$C$57,,$E193='Commissioner plans'!$C$66,,$E193='Commissioner plans'!$C$75,$E193='Commissioner plans'!$C$84,$E193='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W193=0,Q193,Q193/SUMIF($C$6:$C$455,$C193,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B193,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":461.77246663371233},{"$f":"IFERROR(IF($W193=0,R193,R193/SUMIF($C$6:$C$455,$C193,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B193,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.84493326742472},{"$f":"IFERROR(IF($W193=0,S193,S193/SUMIF($C$6:$C$455,$C193,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B193,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":472.21758938869675},{"$f":"IFERROR(IF($W193=0,T193,T193/SUMIF($C$6:$C$455,$C193,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B193,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":478.66566155874125},{"$f":"IFERROR(IF($W193=0,U193,U193/SUMIF($C$6:$C$455,$C193,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B193,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":485.18914977755816},null,{"$f":"IF(OR($E193='Impact of trust strategy'!$C$12,$E193='Impact of trust strategy'!$C$21,$E193='Impact of trust strategy'!$C$30,$E193='Impact of trust strategy'!$C$39,$E193='Impact of trust strategy'!$C$48,,$E193='Impact of trust strategy'!$C$57,,$E193='Impact of trust strategy'!$C$66,,$E193='Impact of trust strategy'!$C$75,$E193='Impact of trust strategy'!$C$84,$E193='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD193=0,X193,X193/SUMIF($C$6:$C$455,$C193,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B193,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.08132896688085},{"$f":"IFERROR(IF($AD193=0,Y193,Y193/SUMIF($C$6:$C$455,$C193,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B193,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.17415793376182},{"$f":"IFERROR(IF($AD193=0,Z193,Z193/SUMIF($C$6:$C$455,$C193,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B193,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":474.57867733564018},{"$f":"IFERROR(IF($AD193=0,AA193,AA193/SUMIF($C$6:$C$455,$C193,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B193,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":481.05898986653489},{"$f":"IFERROR(IF($AD193=0,AB193,AB193/SUMIF($C$6:$C$455,$C193,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B193,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":487.61509552644588},null,"EAH","EA","Test Spec 5","Outpatient","75-84",460,464.08132896688085,468.17415793376182,474.57867733564018,481.05898986653489,487.61509552644588]
["EAI","EA",21,"Test Spec 5Outpatient",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Outpatient","85+",{"$f":"'Historical volumes'!$L34","v":480},null,{"$f":"H194*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G194,'Demographic Change'!$B$16:$B$24,0))))","v":460.24035588606336},{"$f":"J194*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G194,'Demographic Change'!$B$16:$B$24,0))))","v":440.48071177212665},{"$f":"K194*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G194,'Demographic Change'!$B$16:$B$24,0))))","v":409.56642985193542},{"$f":"L194*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G194,'Demographic Change'!$B$16:$B$24,0))))","v":378.36531438815479},{"$f":"M194*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G194,'Demographic Change'!$B$16:$B$24,0))))","v":346.84549498705258},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E194,E194='Non-Demographic Change'!$C$20,E194='Non-Demographic Change'!$C$29,E194='Non-Demographic Change'!$C$38,E194='Non-Demographic Change'!$C$47,E194='Non-Demographic Change'!$C$56,E194='Non-Demographic Change'!$C$65,E194='Non-Demographic Change'!$C$74,E194='Non-Demographic Change'!$C$83,E194='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P194=0,J194,(J194/SUMIF($C$6:$C$455,$C194,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B194,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.24035588606336},{"$f":"IFERROR(IF($P194=0,K194,(K194/SUMIF($C$6:$C$455,$C194,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B194,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":440.48071177212665},{"$f":"IFERROR(IF($P194=0,L194,(L194/SUMIF($C$6:$C$455,$C194,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B194,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.56642985193542},{"$f":"IFERROR(IF($P194=0,M194,(M194/SUMIF($C$6:$C$455,$C194,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B194,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.36531438815479},{"$f":"IFERROR(IF($P194=0,N194,(N194/SUMIF($C$6:$C$455,$C194,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B194,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.84549498705258},null,{"$f":"IF(OR($E194='Commissioner plans'!$C$12,$E194='Commissioner plans'!$C$21,$E194='Commissioner plans'!$C$30,$E194='Commissioner plans'!$C$39,$E194='Commissioner plans'!$C$48,,$E194='Commissioner plans'!$C$57,,$E194='Commissioner plans'!$C$66,,$E194='Commissioner plans'!$C$75,$E194='Commissioner plans'!$C$84,$E194='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W194=0,Q194,Q194/SUMIF($C$6:$C$455,$C194,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B194,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.93915410663305},{"$f":"IFERROR(IF($W194=0,R194,R194/SUMIF($C$6:$C$455,$C194,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B194,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":438.27830821326603},{"$f":"IFERROR(IF($W194=0,S194,S194/SUMIF($C$6:$C$455,$C194,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B194,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":407.51859770267572},{"$f":"IFERROR(IF($W194=0,T194,T194/SUMIF($C$6:$C$455,$C194,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B194,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.473487816214},{"$f":"IFERROR(IF($W194=0,U194,U194/SUMIF($C$6:$C$455,$C194,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B194,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":345.11126751211731},null,{"$f":"IF(OR($E194='Impact of trust strategy'!$C$12,$E194='Impact of trust strategy'!$C$21,$E194='Impact of trust strategy'!$C$30,$E194='Impact of trust strategy'!$C$39,$E194='Impact of trust strategy'!$C$48,,$E194='Impact of trust strategy'!$C$57,,$E194='Impact of trust strategy'!$C$66,,$E194='Impact of trust strategy'!$C$75,$E194='Impact of trust strategy'!$C$84,$E194='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD194=0,X194,X194/SUMIF($C$6:$C$455,$C194,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B194,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":460.22884987716617},{"$f":"IFERROR(IF($AD194=0,Y194,Y194/SUMIF($C$6:$C$455,$C194,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B194,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":440.46969975433234},{"$f":"IFERROR(IF($AD194=0,Z194,Z194/SUMIF($C$6:$C$455,$C194,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B194,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":409.55619069118904},{"$f":"IFERROR(IF($AD194=0,AA194,AA194/SUMIF($C$6:$C$455,$C194,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B194,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":378.35585525529501},{"$f":"IFERROR(IF($AD194=0,AB194,AB194/SUMIF($C$6:$C$455,$C194,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B194,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":346.83682384967784},null,"EAI","EA","Test Spec 5","Outpatient","85+",480,460.22884987716617,440.46969975433234,409.55619069118904,378.35585525529501,346.83682384967784]
["EBA","EB",22,"Test Spec 5Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Elective","0-18",{"$f":"'Historical volumes'!$D35","v":350},null,{"$f":"H195*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G195,'Demographic Change'!$B$16:$B$24,0))))","v":353.9264208529242},{"$f":"J195*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G195,'Demographic Change'!$B$16:$B$24,0))))","v":357.85284170584839},{"$f":"K195*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G195,'Demographic Change'!$B$16:$B$24,0))))","v":364.00230965932525},{"$f":"L195*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G195,'Demographic Change'!$B$16:$B$24,0))))","v":370.20951909593333},{"$f":"M195*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G195,'Demographic Change'!$B$16:$B$24,0))))","v":376.47447001567269},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E195,E195='Non-Demographic Change'!$C$20,E195='Non-Demographic Change'!$C$29,E195='Non-Demographic Change'!$C$38,E195='Non-Demographic Change'!$C$47,E195='Non-Demographic Change'!$C$56,E195='Non-Demographic Change'!$C$65,E195='Non-Demographic Change'!$C$74,E195='Non-Demographic Change'!$C$83,E195='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P195=0,J195,(J195/SUMIF($C$6:$C$455,$C195,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B195,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.9264208529242},{"$f":"IFERROR(IF($P195=0,K195,(K195/SUMIF($C$6:$C$455,$C195,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B195,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.85284170584839},{"$f":"IFERROR(IF($P195=0,L195,(L195/SUMIF($C$6:$C$455,$C195,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B195,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.00230965932525},{"$f":"IFERROR(IF($P195=0,M195,(M195/SUMIF($C$6:$C$455,$C195,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B195,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":370.20951909593333},{"$f":"IFERROR(IF($P195=0,N195,(N195/SUMIF($C$6:$C$455,$C195,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B195,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.47447001567269},null,{"$f":"IF(OR($E195='Commissioner plans'!$C$12,$E195='Commissioner plans'!$C$21,$E195='Commissioner plans'!$C$30,$E195='Commissioner plans'!$C$39,$E195='Commissioner plans'!$C$48,,$E195='Commissioner plans'!$C$57,,$E195='Commissioner plans'!$C$66,,$E195='Commissioner plans'!$C$75,$E195='Commissioner plans'!$C$84,$E195='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W195=0,Q195,Q195/SUMIF($C$6:$C$455,$C195,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B195,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":352.15678874865955},{"$f":"IFERROR(IF($W195=0,R195,R195/SUMIF($C$6:$C$455,$C195,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B195,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":356.06357749731916},{"$f":"IFERROR(IF($W195=0,S195,S195/SUMIF($C$6:$C$455,$C195,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B195,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":362.18229811102862},{"$f":"IFERROR(IF($W195=0,T195,T195/SUMIF($C$6:$C$455,$C195,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B195,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":368.35847150045367},{"$f":"IFERROR(IF($W195=0,U195,U195/SUMIF($C$6:$C$455,$C195,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B195,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":374.59209766559434},null,{"$f":"IF(OR($E195='Impact of trust strategy'!$C$12,$E195='Impact of trust strategy'!$C$21,$E195='Impact of trust strategy'!$C$30,$E195='Impact of trust strategy'!$C$39,$E195='Impact of trust strategy'!$C$48,,$E195='Impact of trust strategy'!$C$57,,$E195='Impact of trust strategy'!$C$66,,$E195='Impact of trust strategy'!$C$75,$E195='Impact of trust strategy'!$C$84,$E195='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD195=0,X195,X195/SUMIF($C$6:$C$455,$C195,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B195,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":353.91757269240281},{"$f":"IFERROR(IF($AD195=0,Y195,Y195/SUMIF($C$6:$C$455,$C195,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B195,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":357.84389538480571},{"$f":"IFERROR(IF($AD195=0,Z195,Z195/SUMIF($C$6:$C$455,$C195,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B195,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":363.99320960158371},{"$f":"IFERROR(IF($AD195=0,AA195,AA195/SUMIF($C$6:$C$455,$C195,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B195,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":370.20026385795592},{"$f":"IFERROR(IF($AD195=0,AB195,AB195/SUMIF($C$6:$C$455,$C195,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B195,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":376.46505815392226},null,"EBA","EB","Test Spec 5","Elective","0-18",350,353.91757269240281,357.84389538480571,363.99320960158371,370.20026385795592,376.46505815392226]
["EBB","EB",22,"Test Spec 5Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Elective","19-24",{"$f":"'Historical volumes'!$E35","v":370},null,{"$f":"H196*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G196,'Demographic Change'!$B$16:$B$24,0))))","v":375.65636424061154},{"$f":"J196*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G196,'Demographic Change'!$B$16:$B$24,0))))","v":381.31272848122308},{"$f":"K196*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G196,'Demographic Change'!$B$16:$B$24,0))))","v":390.16616816218016},{"$f":"L196*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G196,'Demographic Change'!$B$16:$B$24,0))))","v":399.11183117314727},{"$f":"M196*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G196,'Demographic Change'!$B$16:$B$24,0))))","v":408.14971751412429},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E196,E196='Non-Demographic Change'!$C$20,E196='Non-Demographic Change'!$C$29,E196='Non-Demographic Change'!$C$38,E196='Non-Demographic Change'!$C$47,E196='Non-Demographic Change'!$C$56,E196='Non-Demographic Change'!$C$65,E196='Non-Demographic Change'!$C$74,E196='Non-Demographic Change'!$C$83,E196='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P196=0,J196,(J196/SUMIF($C$6:$C$455,$C196,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B196,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.65636424061154},{"$f":"IFERROR(IF($P196=0,K196,(K196/SUMIF($C$6:$C$455,$C196,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B196,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":381.31272848122308},{"$f":"IFERROR(IF($P196=0,L196,(L196/SUMIF($C$6:$C$455,$C196,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B196,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":390.16616816218016},{"$f":"IFERROR(IF($P196=0,M196,(M196/SUMIF($C$6:$C$455,$C196,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B196,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.11183117314727},{"$f":"IFERROR(IF($P196=0,N196,(N196/SUMIF($C$6:$C$455,$C196,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B196,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.14971751412429},null,{"$f":"IF(OR($E196='Commissioner plans'!$C$12,$E196='Commissioner plans'!$C$21,$E196='Commissioner plans'!$C$30,$E196='Commissioner plans'!$C$39,$E196='Commissioner plans'!$C$48,,$E196='Commissioner plans'!$C$57,,$E196='Commissioner plans'!$C$66,,$E196='Commissioner plans'!$C$75,$E196='Commissioner plans'!$C$84,$E196='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W196=0,Q196,Q196/SUMIF($C$6:$C$455,$C196,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B196,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":373.77808241940846},{"$f":"IFERROR(IF($W196=0,R196,R196/SUMIF($C$6:$C$455,$C196,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B196,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":379.40616483881695},{"$f":"IFERROR(IF($W196=0,S196,S196/SUMIF($C$6:$C$455,$C196,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B196,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":388.21533732136925},{"$f":"IFERROR(IF($W196=0,T196,T196/SUMIF($C$6:$C$455,$C196,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B196,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.11627201728152},{"$f":"IFERROR(IF($W196=0,U196,U196/SUMIF($C$6:$C$455,$C196,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B196,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":406.10896892655364},null,{"$f":"IF(OR($E196='Impact of trust strategy'!$C$12,$E196='Impact of trust strategy'!$C$21,$E196='Impact of trust strategy'!$C$30,$E196='Impact of trust strategy'!$C$39,$E196='Impact of trust strategy'!$C$48,,$E196='Impact of trust strategy'!$C$57,,$E196='Impact of trust strategy'!$C$66,,$E196='Impact of trust strategy'!$C$75,$E196='Impact of trust strategy'!$C$84,$E196='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD196=0,X196,X196/SUMIF($C$6:$C$455,$C196,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B196,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":375.64697283150548},{"$f":"IFERROR(IF($AD196=0,Y196,Y196/SUMIF($C$6:$C$455,$C196,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B196,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":381.30319566301097},{"$f":"IFERROR(IF($AD196=0,Z196,Z196/SUMIF($C$6:$C$455,$C196,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B196,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":390.15641400797603},{"$f":"IFERROR(IF($AD196=0,AA196,AA196/SUMIF($C$6:$C$455,$C196,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B196,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.10185337736789},{"$f":"IFERROR(IF($AD196=0,AB196,AB196/SUMIF($C$6:$C$455,$C196,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B196,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":408.13951377118639},null,"EBB","EB","Test Spec 5","Elective","19-24",370,375.64697283150548,381.30319566301097,390.15641400797603,399.10185337736789,408.13951377118639]
["EBC","EB",22,"Test Spec 5Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Elective","25-34",{"$f":"'Historical volumes'!$F35","v":390},null,{"$f":"H197*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G197,'Demographic Change'!$B$16:$B$24,0))))","v":393.75997340425533},{"$f":"J197*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G197,'Demographic Change'!$B$16:$B$24,0))))","v":397.51994680851067},{"$f":"K197*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G197,'Demographic Change'!$B$16:$B$24,0))))","v":403.419215425532},{"$f":"L197*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G197,'Demographic Change'!$B$16:$B$24,0))))","v":409.38331117021283},{"$f":"M197*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G197,'Demographic Change'!$B$16:$B$24,0))))","v":415.41223404255328},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E197,E197='Non-Demographic Change'!$C$20,E197='Non-Demographic Change'!$C$29,E197='Non-Demographic Change'!$C$38,E197='Non-Demographic Change'!$C$47,E197='Non-Demographic Change'!$C$56,E197='Non-Demographic Change'!$C$65,E197='Non-Demographic Change'!$C$74,E197='Non-Demographic Change'!$C$83,E197='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P197=0,J197,(J197/SUMIF($C$6:$C$455,$C197,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B197,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.75997340425533},{"$f":"IFERROR(IF($P197=0,K197,(K197/SUMIF($C$6:$C$455,$C197,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B197,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.51994680851067},{"$f":"IFERROR(IF($P197=0,L197,(L197/SUMIF($C$6:$C$455,$C197,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B197,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":403.419215425532},{"$f":"IFERROR(IF($P197=0,M197,(M197/SUMIF($C$6:$C$455,$C197,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B197,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.38331117021283},{"$f":"IFERROR(IF($P197=0,N197,(N197/SUMIF($C$6:$C$455,$C197,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B197,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":415.41223404255328},null,{"$f":"IF(OR($E197='Commissioner plans'!$C$12,$E197='Commissioner plans'!$C$21,$E197='Commissioner plans'!$C$30,$E197='Commissioner plans'!$C$39,$E197='Commissioner plans'!$C$48,,$E197='Commissioner plans'!$C$57,,$E197='Commissioner plans'!$C$66,,$E197='Commissioner plans'!$C$75,$E197='Commissioner plans'!$C$84,$E197='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W197=0,Q197,Q197/SUMIF($C$6:$C$455,$C197,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B197,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":391.79117353723404},{"$f":"IFERROR(IF($W197=0,R197,R197/SUMIF($C$6:$C$455,$C197,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B197,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":395.53234707446813},{"$f":"IFERROR(IF($W197=0,S197,S197/SUMIF($C$6:$C$455,$C197,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B197,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":401.40211934840431},{"$f":"IFERROR(IF($W197=0,T197,T197/SUMIF($C$6:$C$455,$C197,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B197,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":407.33639461436178},{"$f":"IFERROR(IF($W197=0,U197,U197/SUMIF($C$6:$C$455,$C197,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B197,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":413.33517287234054},null,{"$f":"IF(OR($E197='Impact of trust strategy'!$C$12,$E197='Impact of trust strategy'!$C$21,$E197='Impact of trust strategy'!$C$30,$E197='Impact of trust strategy'!$C$39,$E197='Impact of trust strategy'!$C$48,,$E197='Impact of trust strategy'!$C$57,,$E197='Impact of trust strategy'!$C$66,,$E197='Impact of trust strategy'!$C$75,$E197='Impact of trust strategy'!$C$84,$E197='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD197=0,X197,X197/SUMIF($C$6:$C$455,$C197,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B197,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":393.75012940492019},{"$f":"IFERROR(IF($AD197=0,Y197,Y197/SUMIF($C$6:$C$455,$C197,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B197,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":397.51000880984043},{"$f":"IFERROR(IF($AD197=0,Z197,Z197/SUMIF($C$6:$C$455,$C197,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B197,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":403.40912994514628},{"$f":"IFERROR(IF($AD197=0,AA197,AA197/SUMIF($C$6:$C$455,$C197,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B197,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":409.37307658743356},{"$f":"IFERROR(IF($AD197=0,AB197,AB197/SUMIF($C$6:$C$455,$C197,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B197,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":415.40184873670222},null,"EBC","EB","Test Spec 5","Elective","25-34",390,393.75012940492019,397.51000880984043,403.40912994514628,409.37307658743356,415.40184873670222]
[{"$f":"CONCATENATE(INDEX($BC$6:$BC$15,MATCH($E198,$BB$6:$BB$15,0)),INDEX($BE$6:$BE$10,MATCH(F198,$BD$6:$BD$10,0)),INDEX($BG$6:$BG$14,MATCH(G198,$BF$6:$BF$14,0)))","v":"EBD"},"EB",22,"Test Spec 5Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Elective","35-44",{"$f":"'Historical volumes'!$G35","v":410},null,{"$f":"H198*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G198,'Demographic Change'!$B$16:$B$24,0))))","v":396.6924737586541},{"$f":"J198*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G198,'Demographic Change'!$B$16:$B$24,0))))","v":383.38494751730815},{"$f":"K198*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G198,'Demographic Change'!$B$16:$B$24,0))))","v":362.56904637832207},{"$f":"L198*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G198,'Demographic Change'!$B$16:$B$24,0))))","v":341.53949229509419},{"$f":"M198*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G198,'Demographic Change'!$B$16:$B$24,0))))","v":320.29628526762451},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E198,E198='Non-Demographic Change'!$C$20,E198='Non-Demographic Change'!$C$29,E198='Non-Demographic Change'!$C$38,E198='Non-Demographic Change'!$C$47,E198='Non-Demographic Change'!$C$56,E198='Non-Demographic Change'!$C$65,E198='Non-Demographic Change'!$C$74,E198='Non-Demographic Change'!$C$83,E198='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P198=0,J198,(J198/SUMIF($C$6:$C$455,$C198,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B198,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.6924737586541},{"$f":"IFERROR(IF($P198=0,K198,(K198/SUMIF($C$6:$C$455,$C198,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B198,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.38494751730815},{"$f":"IFERROR(IF($P198=0,L198,(L198/SUMIF($C$6:$C$455,$C198,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B198,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.56904637832207},{"$f":"IFERROR(IF($P198=0,M198,(M198/SUMIF($C$6:$C$455,$C198,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B198,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.53949229509419},{"$f":"IFERROR(IF($P198=0,N198,(N198/SUMIF($C$6:$C$455,$C198,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B198,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.29628526762451},null,{"$f":"IF(OR($E198='Commissioner plans'!$C$12,$E198='Commissioner plans'!$C$21,$E198='Commissioner plans'!$C$30,$E198='Commissioner plans'!$C$39,$E198='Commissioner plans'!$C$48,,$E198='Commissioner plans'!$C$57,,$E198='Commissioner plans'!$C$66,,$E198='Commissioner plans'!$C$75,$E198='Commissioner plans'!$C$84,$E198='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W198=0,Q198,Q198/SUMIF($C$6:$C$455,$C198,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B198,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.70901138986085},{"$f":"IFERROR(IF($W198=0,R198,R198/SUMIF($C$6:$C$455,$C198,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B198,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":381.46802277972159},{"$f":"IFERROR(IF($W198=0,S198,S198/SUMIF($C$6:$C$455,$C198,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B198,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":360.75620114643044},{"$f":"IFERROR(IF($W198=0,T198,T198/SUMIF($C$6:$C$455,$C198,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B198,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":339.83179483361874},{"$f":"IFERROR(IF($W198=0,U198,U198/SUMIF($C$6:$C$455,$C198,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B198,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":318.69480384128639},null,{"$f":"IF(OR($E198='Impact of trust strategy'!$C$12,$E198='Impact of trust strategy'!$C$21,$E198='Impact of trust strategy'!$C$30,$E198='Impact of trust strategy'!$C$39,$E198='Impact of trust strategy'!$C$48,,$E198='Impact of trust strategy'!$C$57,,$E198='Impact of trust strategy'!$C$66,,$E198='Impact of trust strategy'!$C$75,$E198='Impact of trust strategy'!$C$84,$E198='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD198=0,X198,X198/SUMIF($C$6:$C$455,$C198,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B198,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.68255644681011},{"$f":"IFERROR(IF($AD198=0,Y198,Y198/SUMIF($C$6:$C$455,$C198,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B198,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":383.37536289362015},{"$f":"IFERROR(IF($AD198=0,Z198,Z198/SUMIF($C$6:$C$455,$C198,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B198,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":362.55998215216255},{"$f":"IFERROR(IF($AD198=0,AA198,AA198/SUMIF($C$6:$C$455,$C198,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B198,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":341.53095380778683},{"$f":"IFERROR(IF($AD198=0,AB198,AB198/SUMIF($C$6:$C$455,$C198,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B198,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":320.28827786049277},null,"EBD","EB","Test Spec 5","Elective","35-44",410,396.68255644681011,{"$f":"AF198","v":383.37536289362015},{"$f":"AG198","v":362.55998215216255},{"$f":"AH198","v":341.53095380778683},{"$f":"AI198","v":320.28827786049277}]
["EBE",{"$f":"LEFT(A199,2)","v":"EB"},22,{"$f":"E199&F199","v":"Test Spec 5Elective"},{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Elective","45-54",{"$f":"'Historical volumes'!$H35","v":430},null,{"$f":"H199*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G199,'Demographic Change'!$B$16:$B$24,0))))","v":426.66517524235644},{"$f":"J199*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G199,'Demographic Change'!$B$16:$B$24,0))))","v":423.33035048471288},{"$f":"K199*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G199,'Demographic Change'!$B$16:$B$24,0))))","v":418.10365398956003},{"$f":"L199*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G199,'Demographic Change'!$B$16:$B$24,0))))","v":412.81282624906788},{"$f":"M199*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G199,'Demographic Change'!$B$16:$B$24,0))))","v":407.45786726323644},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E199,E199='Non-Demographic Change'!$C$20,E199='Non-Demographic Change'!$C$29,E199='Non-Demographic Change'!$C$38,E199='Non-Demographic Change'!$C$47,E199='Non-Demographic Change'!$C$56,E199='Non-Demographic Change'!$C$65,E199='Non-Demographic Change'!$C$74,E199='Non-Demographic Change'!$C$83,E199='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P199=0,J199,(J199/SUMIF($C$6:$C$455,$C199,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B199,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.66517524235644},{"$f":"IFERROR(IF($P199=0,K199,(K199/SUMIF($C$6:$C$455,$C199,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B199,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.33035048471288},{"$f":"IFERROR(IF($P199=0,L199,(L199/SUMIF($C$6:$C$455,$C199,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B199,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.10365398956003},{"$f":"IFERROR(IF($P199=0,M199,(M199/SUMIF($C$6:$C$455,$C199,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B199,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.81282624906788},{"$f":"IFERROR(IF($P199=0,N199,(N199/SUMIF($C$6:$C$455,$C199,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B199,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":407.45786726323644},null,{"$f":"IF(OR($E199='Commissioner plans'!$C$12,$E199='Commissioner plans'!$C$21,$E199='Commissioner plans'!$C$30,$E199='Commissioner plans'!$C$39,$E199='Commissioner plans'!$C$48,,$E199='Commissioner plans'!$C$57,,$E199='Commissioner plans'!$C$66,,$E199='Commissioner plans'!$C$75,$E199='Commissioner plans'!$C$84,$E199='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W199=0,Q199,Q199/SUMIF($C$6:$C$455,$C199,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B199,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.53184936614468},{"$f":"IFERROR(IF($W199=0,R199,R199/SUMIF($C$6:$C$455,$C199,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B199,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":421.21369873228929},{"$f":"IFERROR(IF($W199=0,S199,S199/SUMIF($C$6:$C$455,$C199,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B199,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":416.01313571961225},{"$f":"IFERROR(IF($W199=0,T199,T199/SUMIF($C$6:$C$455,$C199,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B199,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.74876211782254},{"$f":"IFERROR(IF($W199=0,U199,U199/SUMIF($C$6:$C$455,$C199,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B199,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":405.42057792692026},null,{"$f":"IF(OR($E199='Impact of trust strategy'!$C$12,$E199='Impact of trust strategy'!$C$21,$E199='Impact of trust strategy'!$C$30,$E199='Impact of trust strategy'!$C$39,$E199='Impact of trust strategy'!$C$48,,$E199='Impact of trust strategy'!$C$57,,$E199='Impact of trust strategy'!$C$66,,$E199='Impact of trust strategy'!$C$75,$E199='Impact of trust strategy'!$C$84,$E199='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD199=0,X199,X199/SUMIF($C$6:$C$455,$C199,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B199,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.65450861297535},{"$f":"IFERROR(IF($AD199=0,Y199,Y199/SUMIF($C$6:$C$455,$C199,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B199,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":423.31976722595067},{"$f":"IFERROR(IF($AD199=0,Z199,Z199/SUMIF($C$6:$C$455,$C199,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B199,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":418.09320139821028},{"$f":"IFERROR(IF($AD199=0,AA199,AA199/SUMIF($C$6:$C$455,$C199,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B199,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.80250592841162},{"$f":"IFERROR(IF($AD199=0,AB199,AB199/SUMIF($C$6:$C$455,$C199,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B199,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":407.44768081655479},null,{"$f":"A199","v":"EBE"},{"$f":"B199","v":"EB"},{"$f":"E199","v":"Test Spec 5"},{"$f":"F199","v":"Elective"},{"$f":"G199","v":"45-54"},{"$f":"H199","v":430},{"$f":"AE199","v":426.65450861297535},423.31976722595067,418.09320139821028,412.80250592841162,407.44768081655479]
["EBF","EB",{"$f":"IF(F200=F199,C199,C199+1)","v":22},"Test Spec 5Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Elective","55-64",{"$f":"'Historical volumes'!$I35","v":450},null,{"$f":"H200*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G200,'Demographic Change'!$B$16:$B$24,0))))","v":459.33679140422379},{"$f":"J200*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G200,'Demographic Change'!$B$16:$B$24,0))))","v":468.67358280844758},{"$f":"K200*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G200,'Demographic Change'!$B$16:$B$24,0))))","v":483.27899221934047},{"$f":"L200*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G200,'Demographic Change'!$B$16:$B$24,0))))","v":498.01778436457948},{"$f":"M200*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G200,'Demographic Change'!$B$16:$B$24,0))))","v":512.88995924416452},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E200,E200='Non-Demographic Change'!$C$20,E200='Non-Demographic Change'!$C$29,E200='Non-Demographic Change'!$C$38,E200='Non-Demographic Change'!$C$47,E200='Non-Demographic Change'!$C$56,E200='Non-Demographic Change'!$C$65,E200='Non-Demographic Change'!$C$74,E200='Non-Demographic Change'!$C$83,E200='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P200=0,J200,(J200/SUMIF($C$6:$C$455,$C200,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B200,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.33679140422379},{"$f":"IFERROR(IF($P200=0,K200,(K200/SUMIF($C$6:$C$455,$C200,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B200,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.67358280844758},{"$f":"IFERROR(IF($P200=0,L200,(L200/SUMIF($C$6:$C$455,$C200,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B200,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":483.27899221934047},{"$f":"IFERROR(IF($P200=0,M200,(M200/SUMIF($C$6:$C$455,$C200,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B200,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.01778436457948},{"$f":"IFERROR(IF($P200=0,N200,(N200/SUMIF($C$6:$C$455,$C200,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B200,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.88995924416452},null,{"$f":"IF(OR($E200='Commissioner plans'!$C$12,$E200='Commissioner plans'!$C$21,$E200='Commissioner plans'!$C$30,$E200='Commissioner plans'!$C$39,$E200='Commissioner plans'!$C$48,,$E200='Commissioner plans'!$C$57,,$E200='Commissioner plans'!$C$66,,$E200='Commissioner plans'!$C$75,$E200='Commissioner plans'!$C$84,$E200='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W200=0,Q200,Q200/SUMIF($C$6:$C$455,$C200,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B200,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.04010744720267},{"$f":"IFERROR(IF($W200=0,R200,R200/SUMIF($C$6:$C$455,$C200,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B200,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.33021489440534},{"$f":"IFERROR(IF($W200=0,S200,S200/SUMIF($C$6:$C$455,$C200,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B200,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":480.86259725824374},{"$f":"IFERROR(IF($W200=0,T200,T200/SUMIF($C$6:$C$455,$C200,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B200,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":495.52769544275657},{"$f":"IFERROR(IF($W200=0,U200,U200/SUMIF($C$6:$C$455,$C200,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B200,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":510.32550944794372},null,{"$f":"IF(OR($E200='Impact of trust strategy'!$C$12,$E200='Impact of trust strategy'!$C$21,$E200='Impact of trust strategy'!$C$30,$E200='Impact of trust strategy'!$C$39,$E200='Impact of trust strategy'!$C$48,,$E200='Impact of trust strategy'!$C$57,,$E200='Impact of trust strategy'!$C$66,,$E200='Impact of trust strategy'!$C$75,$E200='Impact of trust strategy'!$C$84,$E200='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD200=0,X200,X200/SUMIF($C$6:$C$455,$C200,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B200,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":459.32530798443861},{"$f":"IFERROR(IF($AD200=0,Y200,Y200/SUMIF($C$6:$C$455,$C200,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B200,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.66186596887729},{"$f":"IFERROR(IF($AD200=0,Z200,Z200/SUMIF($C$6:$C$455,$C200,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B200,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":483.26691024453493},{"$f":"IFERROR(IF($AD200=0,AA200,AA200/SUMIF($C$6:$C$455,$C200,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B200,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":498.00533391997027},{"$f":"IFERROR(IF($AD200=0,AB200,AB200/SUMIF($C$6:$C$455,$C200,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B200,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":512.87713699518338},null,"EBF","EB","Test Spec 5","Elective","55-64",450,459.32530798443861,468.66186596887729,483.26691024453493,498.00533391997027,512.87713699518338]
["EBG","EB",22,"Test Spec 5Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Elective","65-74",{"$f":"'Historical volumes'!$J35","v":470},null,{"$f":"H201*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G201,'Demographic Change'!$B$16:$B$24,0))))","v":482.38707628800512},{"$f":"J201*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G201,'Demographic Change'!$B$16:$B$24,0))))","v":494.77415257601018},{"$f":"K201*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G201,'Demographic Change'!$B$16:$B$24,0))))","v":514.17559736445185},{"$f":"L201*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G201,'Demographic Change'!$B$16:$B$24,0))))","v":533.76359450662858},{"$f":"M201*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G201,'Demographic Change'!$B$16:$B$24,0))))","v":553.53814400254032},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E201,E201='Non-Demographic Change'!$C$20,E201='Non-Demographic Change'!$C$29,E201='Non-Demographic Change'!$C$38,E201='Non-Demographic Change'!$C$47,E201='Non-Demographic Change'!$C$56,E201='Non-Demographic Change'!$C$65,E201='Non-Demographic Change'!$C$74,E201='Non-Demographic Change'!$C$83,E201='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P201=0,J201,(J201/SUMIF($C$6:$C$455,$C201,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B201,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.38707628800512},{"$f":"IFERROR(IF($P201=0,K201,(K201/SUMIF($C$6:$C$455,$C201,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B201,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.77415257601018},{"$f":"IFERROR(IF($P201=0,L201,(L201/SUMIF($C$6:$C$455,$C201,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B201,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":514.17559736445185},{"$f":"IFERROR(IF($P201=0,M201,(M201/SUMIF($C$6:$C$455,$C201,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B201,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.76359450662858},{"$f":"IFERROR(IF($P201=0,N201,(N201/SUMIF($C$6:$C$455,$C201,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B201,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.53814400254032},null,{"$f":"IF(OR($E201='Commissioner plans'!$C$12,$E201='Commissioner plans'!$C$21,$E201='Commissioner plans'!$C$30,$E201='Commissioner plans'!$C$39,$E201='Commissioner plans'!$C$48,,$E201='Commissioner plans'!$C$57,,$E201='Commissioner plans'!$C$66,,$E201='Commissioner plans'!$C$75,$E201='Commissioner plans'!$C$84,$E201='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W201=0,Q201,Q201/SUMIF($C$6:$C$455,$C201,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B201,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":479.97514090656512},{"$f":"IFERROR(IF($W201=0,R201,R201/SUMIF($C$6:$C$455,$C201,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B201,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":492.30028181313014},{"$f":"IFERROR(IF($W201=0,S201,S201/SUMIF($C$6:$C$455,$C201,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B201,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":511.60471937762958},{"$f":"IFERROR(IF($W201=0,T201,T201/SUMIF($C$6:$C$455,$C201,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B201,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":531.09477653409544},{"$f":"IFERROR(IF($W201=0,U201,U201/SUMIF($C$6:$C$455,$C201,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B201,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":550.77045328252757},null,{"$f":"IF(OR($E201='Impact of trust strategy'!$C$12,$E201='Impact of trust strategy'!$C$21,$E201='Impact of trust strategy'!$C$30,$E201='Impact of trust strategy'!$C$39,$E201='Impact of trust strategy'!$C$48,,$E201='Impact of trust strategy'!$C$57,,$E201='Impact of trust strategy'!$C$66,,$E201='Impact of trust strategy'!$C$75,$E201='Impact of trust strategy'!$C$84,$E201='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD201=0,X201,X201/SUMIF($C$6:$C$455,$C201,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B201,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":482.37501661109786},{"$f":"IFERROR(IF($AD201=0,Y201,Y201/SUMIF($C$6:$C$455,$C201,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B201,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":494.76178322219573},{"$f":"IFERROR(IF($AD201=0,Z201,Z201/SUMIF($C$6:$C$455,$C201,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B201,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":514.16274297451764},{"$f":"IFERROR(IF($AD201=0,AA201,AA201/SUMIF($C$6:$C$455,$C201,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B201,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":533.75025041676588},{"$f":"IFERROR(IF($AD201=0,AB201,AB201/SUMIF($C$6:$C$455,$C201,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B201,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":553.52430554894011},null,"EBG","EB","Test Spec 5","Elective","65-74",470,482.37501661109786,494.76178322219573,514.16274297451764,533.75025041676588,553.52430554894011]
["EBH","EB",22,"Test Spec 5Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Elective","75-84",{"$f":"'Historical volumes'!$K35","v":490},null,{"$f":"H202*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G202,'Demographic Change'!$B$16:$B$24,0))))","v":494.35986159169556},{"$f":"J202*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G202,'Demographic Change'!$B$16:$B$24,0))))","v":498.71972318339107},{"$f":"K202*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G202,'Demographic Change'!$B$16:$B$24,0))))","v":505.54209919261825},{"$f":"L202*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G202,'Demographic Change'!$B$16:$B$24,0))))","v":512.44521337946946},{"$f":"M202*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G202,'Demographic Change'!$B$16:$B$24,0))))","v":519.42906574394465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E202,E202='Non-Demographic Change'!$C$20,E202='Non-Demographic Change'!$C$29,E202='Non-Demographic Change'!$C$38,E202='Non-Demographic Change'!$C$47,E202='Non-Demographic Change'!$C$56,E202='Non-Demographic Change'!$C$65,E202='Non-Demographic Change'!$C$74,E202='Non-Demographic Change'!$C$83,E202='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P202=0,J202,(J202/SUMIF($C$6:$C$455,$C202,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B202,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.35986159169556},{"$f":"IFERROR(IF($P202=0,K202,(K202/SUMIF($C$6:$C$455,$C202,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B202,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.71972318339107},{"$f":"IFERROR(IF($P202=0,L202,(L202/SUMIF($C$6:$C$455,$C202,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B202,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":505.54209919261825},{"$f":"IFERROR(IF($P202=0,M202,(M202/SUMIF($C$6:$C$455,$C202,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B202,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.44521337946946},{"$f":"IFERROR(IF($P202=0,N202,(N202/SUMIF($C$6:$C$455,$C202,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B202,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":519.42906574394465},null,{"$f":"IF(OR($E202='Commissioner plans'!$C$12,$E202='Commissioner plans'!$C$21,$E202='Commissioner plans'!$C$30,$E202='Commissioner plans'!$C$39,$E202='Commissioner plans'!$C$48,,$E202='Commissioner plans'!$C$57,,$E202='Commissioner plans'!$C$66,,$E202='Commissioner plans'!$C$75,$E202='Commissioner plans'!$C$84,$E202='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W202=0,Q202,Q202/SUMIF($C$6:$C$455,$C202,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B202,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":491.8880622837371},{"$f":"IFERROR(IF($W202=0,R202,R202/SUMIF($C$6:$C$455,$C202,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B202,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":496.22612456747413},{"$f":"IFERROR(IF($W202=0,S202,S202/SUMIF($C$6:$C$455,$C202,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B202,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":503.01438869665515},{"$f":"IFERROR(IF($W202=0,T202,T202/SUMIF($C$6:$C$455,$C202,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B202,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":509.88298731257214},{"$f":"IFERROR(IF($W202=0,U202,U202/SUMIF($C$6:$C$455,$C202,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B202,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":516.83192041522489},null,{"$f":"IF(OR($E202='Impact of trust strategy'!$C$12,$E202='Impact of trust strategy'!$C$21,$E202='Impact of trust strategy'!$C$30,$E202='Impact of trust strategy'!$C$39,$E202='Impact of trust strategy'!$C$48,,$E202='Impact of trust strategy'!$C$57,,$E202='Impact of trust strategy'!$C$66,,$E202='Impact of trust strategy'!$C$75,$E202='Impact of trust strategy'!$C$84,$E202='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD202=0,X202,X202/SUMIF($C$6:$C$455,$C202,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B202,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":494.34750259515573},{"$f":"IFERROR(IF($AD202=0,Y202,Y202/SUMIF($C$6:$C$455,$C202,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B202,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":498.70725519031146},{"$f":"IFERROR(IF($AD202=0,Z202,Z202/SUMIF($C$6:$C$455,$C202,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B202,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":505.52946064013838},{"$f":"IFERROR(IF($AD202=0,AA202,AA202/SUMIF($C$6:$C$455,$C202,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B202,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":512.43240224913495},{"$f":"IFERROR(IF($AD202=0,AB202,AB202/SUMIF($C$6:$C$455,$C202,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B202,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":519.41608001730094},null,"EBH","EB","Test Spec 5","Elective","75-84",490,494.34750259515573,498.70725519031146,505.52946064013838,512.43240224913495,519.41608001730094]
["EBI","EB",22,"Test Spec 5Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Elective","85+",{"$f":"'Historical volumes'!$L35","v":510},null,{"$f":"H203*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G203,'Demographic Change'!$B$16:$B$24,0))))","v":489.00537812894231},{"$f":"J203*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G203,'Demographic Change'!$B$16:$B$24,0))))","v":468.01075625788457},{"$f":"K203*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G203,'Demographic Change'!$B$16:$B$24,0))))","v":435.16433171768142},{"$f":"L203*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G203,'Demographic Change'!$B$16:$B$24,0))))","v":402.01314653741451},{"$f":"M203*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G203,'Demographic Change'!$B$16:$B$24,0))))","v":368.52333842374344},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E203,E203='Non-Demographic Change'!$C$20,E203='Non-Demographic Change'!$C$29,E203='Non-Demographic Change'!$C$38,E203='Non-Demographic Change'!$C$47,E203='Non-Demographic Change'!$C$56,E203='Non-Demographic Change'!$C$65,E203='Non-Demographic Change'!$C$74,E203='Non-Demographic Change'!$C$83,E203='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P203=0,J203,(J203/SUMIF($C$6:$C$455,$C203,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B203,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.00537812894231},{"$f":"IFERROR(IF($P203=0,K203,(K203/SUMIF($C$6:$C$455,$C203,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B203,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.01075625788457},{"$f":"IFERROR(IF($P203=0,L203,(L203/SUMIF($C$6:$C$455,$C203,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B203,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.16433171768142},{"$f":"IFERROR(IF($P203=0,M203,(M203/SUMIF($C$6:$C$455,$C203,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B203,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.01314653741451},{"$f":"IFERROR(IF($P203=0,N203,(N203/SUMIF($C$6:$C$455,$C203,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B203,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":368.52333842374344},null,{"$f":"IF(OR($E203='Commissioner plans'!$C$12,$E203='Commissioner plans'!$C$21,$E203='Commissioner plans'!$C$30,$E203='Commissioner plans'!$C$39,$E203='Commissioner plans'!$C$48,,$E203='Commissioner plans'!$C$57,,$E203='Commissioner plans'!$C$66,,$E203='Commissioner plans'!$C$75,$E203='Commissioner plans'!$C$84,$E203='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W203=0,Q203,Q203/SUMIF($C$6:$C$455,$C203,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B203,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":486.56035123829759},{"$f":"IFERROR(IF($W203=0,R203,R203/SUMIF($C$6:$C$455,$C203,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B203,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.67070247659512},{"$f":"IFERROR(IF($W203=0,S203,S203/SUMIF($C$6:$C$455,$C203,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B203,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":432.98851005909302},{"$f":"IFERROR(IF($W203=0,T203,T203/SUMIF($C$6:$C$455,$C203,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B203,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":400.00308080472746},{"$f":"IFERROR(IF($W203=0,U203,U203/SUMIF($C$6:$C$455,$C203,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B203,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":366.68072173162471},null,{"$f":"IF(OR($E203='Impact of trust strategy'!$C$12,$E203='Impact of trust strategy'!$C$21,$E203='Impact of trust strategy'!$C$30,$E203='Impact of trust strategy'!$C$39,$E203='Impact of trust strategy'!$C$48,,$E203='Impact of trust strategy'!$C$57,,$E203='Impact of trust strategy'!$C$66,,$E203='Impact of trust strategy'!$C$75,$E203='Impact of trust strategy'!$C$84,$E203='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD203=0,X203,X203/SUMIF($C$6:$C$455,$C203,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B203,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":488.99315299448904},{"$f":"IFERROR(IF($AD203=0,Y203,Y203/SUMIF($C$6:$C$455,$C203,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B203,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":467.99905598897806},{"$f":"IFERROR(IF($AD203=0,Z203,Z203/SUMIF($C$6:$C$455,$C203,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B203,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":435.15345260938841},{"$f":"IFERROR(IF($AD203=0,AA203,AA203/SUMIF($C$6:$C$455,$C203,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B203,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":402.00309620875106},{"$f":"IFERROR(IF($AD203=0,AB203,AB203/SUMIF($C$6:$C$455,$C203,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B203,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":368.51412534028282},null,"EBI","EB","Test Spec 5","Elective","85+",510,488.99315299448904,467.99905598897806,435.15345260938841,402.00309620875106,368.51412534028282]
["ECA","EC",23,"Test Spec 5Non-Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D36","v":390},null,{"$f":"H204*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G204,'Demographic Change'!$B$16:$B$24,0))))","v":394.37515466468693},{"$f":"J204*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G204,'Demographic Change'!$B$16:$B$24,0))))","v":398.75030932937392},{"$f":"K204*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G204,'Demographic Change'!$B$16:$B$24,0))))","v":405.60257362039101},{"$f":"L204*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G204,'Demographic Change'!$B$16:$B$24,0))))","v":412.51917842118286},{"$f":"M204*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G204,'Demographic Change'!$B$16:$B$24,0))))","v":419.50012373174957},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E204,E204='Non-Demographic Change'!$C$20,E204='Non-Demographic Change'!$C$29,E204='Non-Demographic Change'!$C$38,E204='Non-Demographic Change'!$C$47,E204='Non-Demographic Change'!$C$56,E204='Non-Demographic Change'!$C$65,E204='Non-Demographic Change'!$C$74,E204='Non-Demographic Change'!$C$83,E204='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P204=0,J204,(J204/SUMIF($C$6:$C$455,$C204,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B204,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.37515466468693},{"$f":"IFERROR(IF($P204=0,K204,(K204/SUMIF($C$6:$C$455,$C204,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B204,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.75030932937392},{"$f":"IFERROR(IF($P204=0,L204,(L204/SUMIF($C$6:$C$455,$C204,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B204,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":405.60257362039101},{"$f":"IFERROR(IF($P204=0,M204,(M204/SUMIF($C$6:$C$455,$C204,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B204,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.51917842118286},{"$f":"IFERROR(IF($P204=0,N204,(N204/SUMIF($C$6:$C$455,$C204,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B204,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.50012373174957},null,{"$f":"IF(OR($E204='Commissioner plans'!$C$12,$E204='Commissioner plans'!$C$21,$E204='Commissioner plans'!$C$30,$E204='Commissioner plans'!$C$39,$E204='Commissioner plans'!$C$48,,$E204='Commissioner plans'!$C$57,,$E204='Commissioner plans'!$C$66,,$E204='Commissioner plans'!$C$75,$E204='Commissioner plans'!$C$84,$E204='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W204=0,Q204,Q204/SUMIF($C$6:$C$455,$C204,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B204,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":392.40327889136347},{"$f":"IFERROR(IF($W204=0,R204,R204/SUMIF($C$6:$C$455,$C204,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B204,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":396.75655778272704},{"$f":"IFERROR(IF($W204=0,S204,S204/SUMIF($C$6:$C$455,$C204,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B204,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":403.57456075228907},{"$f":"IFERROR(IF($W204=0,T204,T204/SUMIF($C$6:$C$455,$C204,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B204,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.45658252907697},{"$f":"IFERROR(IF($W204=0,U204,U204/SUMIF($C$6:$C$455,$C204,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B204,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.40262311309084},null,{"$f":"IF(OR($E204='Impact of trust strategy'!$C$12,$E204='Impact of trust strategy'!$C$21,$E204='Impact of trust strategy'!$C$30,$E204='Impact of trust strategy'!$C$39,$E204='Impact of trust strategy'!$C$48,,$E204='Impact of trust strategy'!$C$57,,$E204='Impact of trust strategy'!$C$66,,$E204='Impact of trust strategy'!$C$75,$E204='Impact of trust strategy'!$C$84,$E204='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD204=0,X204,X204/SUMIF($C$6:$C$455,$C204,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B204,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":394.36529528582025},{"$f":"IFERROR(IF($AD204=0,Y204,Y204/SUMIF($C$6:$C$455,$C204,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B204,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":398.74034057164062},{"$f":"IFERROR(IF($AD204=0,Z204,Z204/SUMIF($C$6:$C$455,$C204,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B204,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":405.59243355605048},{"$f":"IFERROR(IF($AD204=0,AA204,AA204/SUMIF($C$6:$C$455,$C204,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B204,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.50886544172232},{"$f":"IFERROR(IF($AD204=0,AB204,AB204/SUMIF($C$6:$C$455,$C204,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B204,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.48963622865625},null,"ECA","EC","Test Spec 5","Non-Elective","0-18",390,394.36529528582025,398.74034057164062,405.59243355605048,412.50886544172232,419.48963622865625]
["ECB","EC",23,"Test Spec 5Non-Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E36","v":410},null,{"$f":"H205*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G205,'Demographic Change'!$B$16:$B$24,0))))","v":416.26786307743441},{"$f":"J205*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G205,'Demographic Change'!$B$16:$B$24,0))))","v":422.53572615486883},{"$f":"K205*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G205,'Demographic Change'!$B$16:$B$24,0))))","v":432.34629444998347},{"$f":"L205*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G205,'Demographic Change'!$B$16:$B$24,0))))","v":442.25905616483897},{"$f":"M205*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G205,'Demographic Change'!$B$16:$B$24,0))))","v":452.27401129943513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E205,E205='Non-Demographic Change'!$C$20,E205='Non-Demographic Change'!$C$29,E205='Non-Demographic Change'!$C$38,E205='Non-Demographic Change'!$C$47,E205='Non-Demographic Change'!$C$56,E205='Non-Demographic Change'!$C$65,E205='Non-Demographic Change'!$C$74,E205='Non-Demographic Change'!$C$83,E205='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P205=0,J205,(J205/SUMIF($C$6:$C$455,$C205,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B205,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.26786307743441},{"$f":"IFERROR(IF($P205=0,K205,(K205/SUMIF($C$6:$C$455,$C205,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B205,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":422.53572615486883},{"$f":"IFERROR(IF($P205=0,L205,(L205/SUMIF($C$6:$C$455,$C205,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B205,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.34629444998347},{"$f":"IFERROR(IF($P205=0,M205,(M205/SUMIF($C$6:$C$455,$C205,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B205,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.25905616483897},{"$f":"IFERROR(IF($P205=0,N205,(N205/SUMIF($C$6:$C$455,$C205,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B205,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":452.27401129943513},null,{"$f":"IF(OR($E205='Commissioner plans'!$C$12,$E205='Commissioner plans'!$C$21,$E205='Commissioner plans'!$C$30,$E205='Commissioner plans'!$C$39,$E205='Commissioner plans'!$C$48,,$E205='Commissioner plans'!$C$57,,$E205='Commissioner plans'!$C$66,,$E205='Commissioner plans'!$C$75,$E205='Commissioner plans'!$C$84,$E205='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W205=0,Q205,Q205/SUMIF($C$6:$C$455,$C205,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B205,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":414.18652376204722},{"$f":"IFERROR(IF($W205=0,R205,R205/SUMIF($C$6:$C$455,$C205,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B205,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":420.4230475240945},{"$f":"IFERROR(IF($W205=0,S205,S205/SUMIF($C$6:$C$455,$C205,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B205,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":430.18456297773355},{"$f":"IFERROR(IF($W205=0,T205,T205/SUMIF($C$6:$C$455,$C205,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B205,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":440.04776088401479},{"$f":"IFERROR(IF($W205=0,U205,U205/SUMIF($C$6:$C$455,$C205,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B205,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":450.01264124293795},null,{"$f":"IF(OR($E205='Impact of trust strategy'!$C$12,$E205='Impact of trust strategy'!$C$21,$E205='Impact of trust strategy'!$C$30,$E205='Impact of trust strategy'!$C$39,$E205='Impact of trust strategy'!$C$48,,$E205='Impact of trust strategy'!$C$57,,$E205='Impact of trust strategy'!$C$66,,$E205='Impact of trust strategy'!$C$75,$E205='Impact of trust strategy'!$C$84,$E205='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD205=0,X205,X205/SUMIF($C$6:$C$455,$C205,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B205,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":416.25745638085743},{"$f":"IFERROR(IF($AD205=0,Y205,Y205/SUMIF($C$6:$C$455,$C205,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B205,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":422.52516276171491},{"$f":"IFERROR(IF($AD205=0,Z205,Z205/SUMIF($C$6:$C$455,$C205,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B205,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":432.33548579262219},{"$f":"IFERROR(IF($AD205=0,AA205,AA205/SUMIF($C$6:$C$455,$C205,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B205,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":442.24799968843485},{"$f":"IFERROR(IF($AD205=0,AB205,AB205/SUMIF($C$6:$C$455,$C205,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B205,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":452.26270444915258},null,"ECB","EC","Test Spec 5","Non-Elective","19-24",410,416.25745638085743,422.52516276171491,432.33548579262219,442.24799968843485,452.26270444915258]
["ECC","EC",23,"Test Spec 5Non-Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F36","v":430},null,{"$f":"H206*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G206,'Demographic Change'!$B$16:$B$24,0))))","v":434.14561170212772},{"$f":"J206*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G206,'Demographic Change'!$B$16:$B$24,0))))","v":438.29122340425539},{"$f":"K206*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G206,'Demographic Change'!$B$16:$B$24,0))))","v":444.79554521276606},{"$f":"L206*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G206,'Demographic Change'!$B$16:$B$24,0))))","v":451.37134308510645},{"$f":"M206*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G206,'Demographic Change'!$B$16:$B$24,0))))","v":458.01861702127667},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E206,E206='Non-Demographic Change'!$C$20,E206='Non-Demographic Change'!$C$29,E206='Non-Demographic Change'!$C$38,E206='Non-Demographic Change'!$C$47,E206='Non-Demographic Change'!$C$56,E206='Non-Demographic Change'!$C$65,E206='Non-Demographic Change'!$C$74,E206='Non-Demographic Change'!$C$83,E206='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P206=0,J206,(J206/SUMIF($C$6:$C$455,$C206,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B206,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":434.14561170212772},{"$f":"IFERROR(IF($P206=0,K206,(K206/SUMIF($C$6:$C$455,$C206,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B206,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":438.29122340425539},{"$f":"IFERROR(IF($P206=0,L206,(L206/SUMIF($C$6:$C$455,$C206,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B206,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.79554521276606},{"$f":"IFERROR(IF($P206=0,M206,(M206/SUMIF($C$6:$C$455,$C206,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B206,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.37134308510645},{"$f":"IFERROR(IF($P206=0,N206,(N206/SUMIF($C$6:$C$455,$C206,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B206,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.01861702127667},null,{"$f":"IF(OR($E206='Commissioner plans'!$C$12,$E206='Commissioner plans'!$C$21,$E206='Commissioner plans'!$C$30,$E206='Commissioner plans'!$C$39,$E206='Commissioner plans'!$C$48,,$E206='Commissioner plans'!$C$57,,$E206='Commissioner plans'!$C$66,,$E206='Commissioner plans'!$C$75,$E206='Commissioner plans'!$C$84,$E206='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W206=0,Q206,Q206/SUMIF($C$6:$C$455,$C206,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B206,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":431.97488364361709},{"$f":"IFERROR(IF($W206=0,R206,R206/SUMIF($C$6:$C$455,$C206,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B206,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":436.0997672872341},{"$f":"IFERROR(IF($W206=0,S206,S206/SUMIF($C$6:$C$455,$C206,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B206,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":442.57156748670224},{"$f":"IFERROR(IF($W206=0,T206,T206/SUMIF($C$6:$C$455,$C206,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B206,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":449.11448636968089},{"$f":"IFERROR(IF($W206=0,U206,U206/SUMIF($C$6:$C$455,$C206,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B206,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":455.72852393617029},null,{"$f":"IF(OR($E206='Impact of trust strategy'!$C$12,$E206='Impact of trust strategy'!$C$21,$E206='Impact of trust strategy'!$C$30,$E206='Impact of trust strategy'!$C$39,$E206='Impact of trust strategy'!$C$48,,$E206='Impact of trust strategy'!$C$57,,$E206='Impact of trust strategy'!$C$66,,$E206='Impact of trust strategy'!$C$75,$E206='Impact of trust strategy'!$C$84,$E206='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD206=0,X206,X206/SUMIF($C$6:$C$455,$C206,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B206,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":434.13475806183516},{"$f":"IFERROR(IF($AD206=0,Y206,Y206/SUMIF($C$6:$C$455,$C206,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B206,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":438.28026612367023},{"$f":"IFERROR(IF($AD206=0,Z206,Z206/SUMIF($C$6:$C$455,$C206,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B206,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":444.78442532413573},{"$f":"IFERROR(IF($AD206=0,AA206,AA206/SUMIF($C$6:$C$455,$C206,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B206,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.36005880152925},{"$f":"IFERROR(IF($AD206=0,AB206,AB206/SUMIF($C$6:$C$455,$C206,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B206,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":458.00716655585109},null,"ECC","EC","Test Spec 5","Non-Elective","25-34",430,434.13475806183516,438.28026612367023,444.78442532413573,451.36005880152925,458.00716655585109]
["ECD","EC",23,"Test Spec 5Non-Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G36","v":450},null,{"$f":"H207*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G207,'Demographic Change'!$B$16:$B$24,0))))","v":435.39417851559597},{"$f":"J207*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G207,'Demographic Change'!$B$16:$B$24,0))))","v":420.78835703119188},{"$f":"K207*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G207,'Demographic Change'!$B$16:$B$24,0))))","v":397.94163626889008},{"$f":"L207*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G207,'Demographic Change'!$B$16:$B$24,0))))","v":374.86041837266436},{"$f":"M207*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G207,'Demographic Change'!$B$16:$B$24,0))))","v":351.54470334251471},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E207,E207='Non-Demographic Change'!$C$20,E207='Non-Demographic Change'!$C$29,E207='Non-Demographic Change'!$C$38,E207='Non-Demographic Change'!$C$47,E207='Non-Demographic Change'!$C$56,E207='Non-Demographic Change'!$C$65,E207='Non-Demographic Change'!$C$74,E207='Non-Demographic Change'!$C$83,E207='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P207=0,J207,(J207/SUMIF($C$6:$C$455,$C207,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B207,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.39417851559597},{"$f":"IFERROR(IF($P207=0,K207,(K207/SUMIF($C$6:$C$455,$C207,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B207,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":420.78835703119188},{"$f":"IFERROR(IF($P207=0,L207,(L207/SUMIF($C$6:$C$455,$C207,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B207,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.94163626889008},{"$f":"IFERROR(IF($P207=0,M207,(M207/SUMIF($C$6:$C$455,$C207,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B207,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.86041837266436},{"$f":"IFERROR(IF($P207=0,N207,(N207/SUMIF($C$6:$C$455,$C207,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B207,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.54470334251471},null,{"$f":"IF(OR($E207='Commissioner plans'!$C$12,$E207='Commissioner plans'!$C$21,$E207='Commissioner plans'!$C$30,$E207='Commissioner plans'!$C$39,$E207='Commissioner plans'!$C$48,,$E207='Commissioner plans'!$C$57,,$E207='Commissioner plans'!$C$66,,$E207='Commissioner plans'!$C$75,$E207='Commissioner plans'!$C$84,$E207='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W207=0,Q207,Q207/SUMIF($C$6:$C$455,$C207,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B207,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":433.217207623018},{"$f":"IFERROR(IF($W207=0,R207,R207/SUMIF($C$6:$C$455,$C207,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B207,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":418.68441524603594},{"$f":"IFERROR(IF($W207=0,S207,S207/SUMIF($C$6:$C$455,$C207,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B207,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":395.95192808754564},{"$f":"IFERROR(IF($W207=0,T207,T207/SUMIF($C$6:$C$455,$C207,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B207,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":372.98611628080101},{"$f":"IFERROR(IF($W207=0,U207,U207/SUMIF($C$6:$C$455,$C207,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B207,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":349.78697982580212},null,{"$f":"IF(OR($E207='Impact of trust strategy'!$C$12,$E207='Impact of trust strategy'!$C$21,$E207='Impact of trust strategy'!$C$30,$E207='Impact of trust strategy'!$C$39,$E207='Impact of trust strategy'!$C$48,,$E207='Impact of trust strategy'!$C$57,,$E207='Impact of trust strategy'!$C$66,,$E207='Impact of trust strategy'!$C$75,$E207='Impact of trust strategy'!$C$84,$E207='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD207=0,X207,X207/SUMIF($C$6:$C$455,$C207,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B207,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":435.38329366113305},{"$f":"IFERROR(IF($AD207=0,Y207,Y207/SUMIF($C$6:$C$455,$C207,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B207,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":420.77783732226607},{"$f":"IFERROR(IF($AD207=0,Z207,Z207/SUMIF($C$6:$C$455,$C207,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B207,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":397.93168772798333},{"$f":"IFERROR(IF($AD207=0,AA207,AA207/SUMIF($C$6:$C$455,$C207,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B207,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":374.85104686220495},{"$f":"IFERROR(IF($AD207=0,AB207,AB207/SUMIF($C$6:$C$455,$C207,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B207,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":351.5359147249311},null,"ECD","EC","Test Spec 5","Non-Elective","35-44",450,435.38329366113305,420.77783732226607,397.93168772798333,374.85104686220495,351.5359147249311]
["ECE","EC",23,"Test Spec 5Non-Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H36","v":470},null,{"$f":"H208*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G208,'Demographic Change'!$B$16:$B$24,0))))","v":466.35495898583144},{"$f":"J208*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G208,'Demographic Change'!$B$16:$B$24,0))))","v":462.70991797166289},{"$f":"K208*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G208,'Demographic Change'!$B$16:$B$24,0))))","v":456.99701715137951},{"$f":"L208*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G208,'Demographic Change'!$B$16:$B$24,0))))","v":451.21401938851596},{"$f":"M208*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G208,'Demographic Change'!$B$16:$B$24,0))))","v":445.36092468307226},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E208,E208='Non-Demographic Change'!$C$20,E208='Non-Demographic Change'!$C$29,E208='Non-Demographic Change'!$C$38,E208='Non-Demographic Change'!$C$47,E208='Non-Demographic Change'!$C$56,E208='Non-Demographic Change'!$C$65,E208='Non-Demographic Change'!$C$74,E208='Non-Demographic Change'!$C$83,E208='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P208=0,J208,(J208/SUMIF($C$6:$C$455,$C208,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B208,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.35495898583144},{"$f":"IFERROR(IF($P208=0,K208,(K208/SUMIF($C$6:$C$455,$C208,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B208,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":462.70991797166289},{"$f":"IFERROR(IF($P208=0,L208,(L208/SUMIF($C$6:$C$455,$C208,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B208,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":456.99701715137951},{"$f":"IFERROR(IF($P208=0,M208,(M208/SUMIF($C$6:$C$455,$C208,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B208,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.21401938851596},{"$f":"IFERROR(IF($P208=0,N208,(N208/SUMIF($C$6:$C$455,$C208,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B208,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.36092468307226},null,{"$f":"IF(OR($E208='Commissioner plans'!$C$12,$E208='Commissioner plans'!$C$21,$E208='Commissioner plans'!$C$30,$E208='Commissioner plans'!$C$39,$E208='Commissioner plans'!$C$48,,$E208='Commissioner plans'!$C$57,,$E208='Commissioner plans'!$C$66,,$E208='Commissioner plans'!$C$75,$E208='Commissioner plans'!$C$84,$E208='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W208=0,Q208,Q208/SUMIF($C$6:$C$455,$C208,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B208,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":464.02318419090227},{"$f":"IFERROR(IF($W208=0,R208,R208/SUMIF($C$6:$C$455,$C208,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B208,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.39636838180456},{"$f":"IFERROR(IF($W208=0,S208,S208/SUMIF($C$6:$C$455,$C208,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B208,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":454.71203206562262},{"$f":"IFERROR(IF($W208=0,T208,T208/SUMIF($C$6:$C$455,$C208,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B208,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":448.95794929157336},{"$f":"IFERROR(IF($W208=0,U208,U208/SUMIF($C$6:$C$455,$C208,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B208,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":443.13412005965688},null,{"$f":"IF(OR($E208='Impact of trust strategy'!$C$12,$E208='Impact of trust strategy'!$C$21,$E208='Impact of trust strategy'!$C$30,$E208='Impact of trust strategy'!$C$39,$E208='Impact of trust strategy'!$C$48,,$E208='Impact of trust strategy'!$C$57,,$E208='Impact of trust strategy'!$C$66,,$E208='Impact of trust strategy'!$C$75,$E208='Impact of trust strategy'!$C$84,$E208='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD208=0,X208,X208/SUMIF($C$6:$C$455,$C208,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B208,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":466.34330011185671},{"$f":"IFERROR(IF($AD208=0,Y208,Y208/SUMIF($C$6:$C$455,$C208,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B208,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":462.69835022371353},{"$f":"IFERROR(IF($AD208=0,Z208,Z208/SUMIF($C$6:$C$455,$C208,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B208,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":456.98559222595071},{"$f":"IFERROR(IF($AD208=0,AA208,AA208/SUMIF($C$6:$C$455,$C208,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B208,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.20273903803115},{"$f":"IFERROR(IF($AD208=0,AB208,AB208/SUMIF($C$6:$C$455,$C208,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B208,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":445.34979065995509},null,"ECE","EC","Test Spec 5","Non-Elective","45-54",470,466.34330011185671,462.69835022371353,456.98559222595071,451.20273903803115,445.34979065995509]
["ECF","EC",23,"Test Spec 5Non-Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I36","v":490},null,{"$f":"H209*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G209,'Demographic Change'!$B$16:$B$24,0))))","v":500.16672841793252},{"$f":"J209*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G209,'Demographic Change'!$B$16:$B$24,0))))","v":510.33345683586509},{"$f":"K209*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G209,'Demographic Change'!$B$16:$B$24,0))))","v":526.23712486105956},{"$f":"L209*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G209,'Demographic Change'!$B$16:$B$24,0))))","v":542.28603186365319},{"$f":"M209*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G209,'Demographic Change'!$B$16:$B$24,0))))","v":558.48017784364583},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E209,E209='Non-Demographic Change'!$C$20,E209='Non-Demographic Change'!$C$29,E209='Non-Demographic Change'!$C$38,E209='Non-Demographic Change'!$C$47,E209='Non-Demographic Change'!$C$56,E209='Non-Demographic Change'!$C$65,E209='Non-Demographic Change'!$C$74,E209='Non-Demographic Change'!$C$83,E209='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P209=0,J209,(J209/SUMIF($C$6:$C$455,$C209,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B209,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":500.16672841793252},{"$f":"IFERROR(IF($P209=0,K209,(K209/SUMIF($C$6:$C$455,$C209,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B209,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.33345683586509},{"$f":"IFERROR(IF($P209=0,L209,(L209/SUMIF($C$6:$C$455,$C209,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B209,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":526.23712486105956},{"$f":"IFERROR(IF($P209=0,M209,(M209/SUMIF($C$6:$C$455,$C209,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B209,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":542.28603186365319},{"$f":"IFERROR(IF($P209=0,N209,(N209/SUMIF($C$6:$C$455,$C209,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B209,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.48017784364583},null,{"$f":"IF(OR($E209='Commissioner plans'!$C$12,$E209='Commissioner plans'!$C$21,$E209='Commissioner plans'!$C$30,$E209='Commissioner plans'!$C$39,$E209='Commissioner plans'!$C$48,,$E209='Commissioner plans'!$C$57,,$E209='Commissioner plans'!$C$66,,$E209='Commissioner plans'!$C$75,$E209='Commissioner plans'!$C$84,$E209='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W209=0,Q209,Q209/SUMIF($C$6:$C$455,$C209,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B209,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":497.66589477584284},{"$f":"IFERROR(IF($W209=0,R209,R209/SUMIF($C$6:$C$455,$C209,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B209,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":507.78178955168579},{"$f":"IFERROR(IF($W209=0,S209,S209/SUMIF($C$6:$C$455,$C209,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B209,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":523.60593923675424},{"$f":"IFERROR(IF($W209=0,T209,T209/SUMIF($C$6:$C$455,$C209,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B209,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":539.5746017043349},{"$f":"IFERROR(IF($W209=0,U209,U209/SUMIF($C$6:$C$455,$C209,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B209,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":555.68777695442759},null,{"$f":"IF(OR($E209='Impact of trust strategy'!$C$12,$E209='Impact of trust strategy'!$C$21,$E209='Impact of trust strategy'!$C$30,$E209='Impact of trust strategy'!$C$39,$E209='Impact of trust strategy'!$C$48,,$E209='Impact of trust strategy'!$C$57,,$E209='Impact of trust strategy'!$C$66,,$E209='Impact of trust strategy'!$C$75,$E209='Impact of trust strategy'!$C$84,$E209='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD209=0,X209,X209/SUMIF($C$6:$C$455,$C209,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B209,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":500.15422424972201},{"$f":"IFERROR(IF($AD209=0,Y209,Y209/SUMIF($C$6:$C$455,$C209,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B209,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":510.32069849944418},{"$f":"IFERROR(IF($AD209=0,Z209,Z209/SUMIF($C$6:$C$455,$C209,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B209,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":526.22396893293796},{"$f":"IFERROR(IF($AD209=0,AA209,AA209/SUMIF($C$6:$C$455,$C209,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B209,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":542.27247471285648},{"$f":"IFERROR(IF($AD209=0,AB209,AB209/SUMIF($C$6:$C$455,$C209,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B209,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":558.46621583919966},null,"ECF","EC","Test Spec 5","Non-Elective","55-64",490,500.15422424972201,510.32069849944418,526.22396893293796,542.27247471285648,558.46621583919966]
["ECG","EC",23,"Test Spec 5Non-Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J36","v":510},null,{"$f":"H210*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G210,'Demographic Change'!$B$16:$B$24,0))))","v":523.44129554655876},{"$f":"J210*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G210,'Demographic Change'!$B$16:$B$24,0))))","v":536.88259109311741},{"$f":"K210*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G210,'Demographic Change'!$B$16:$B$24,0))))","v":557.93522267206481},{"$f":"L210*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G210,'Demographic Change'!$B$16:$B$24,0))))","v":579.19028340080979},{"$f":"M210*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G210,'Demographic Change'!$B$16:$B$24,0))))","v":600.64777327935235},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E210,E210='Non-Demographic Change'!$C$20,E210='Non-Demographic Change'!$C$29,E210='Non-Demographic Change'!$C$38,E210='Non-Demographic Change'!$C$47,E210='Non-Demographic Change'!$C$56,E210='Non-Demographic Change'!$C$65,E210='Non-Demographic Change'!$C$74,E210='Non-Demographic Change'!$C$83,E210='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P210=0,J210,(J210/SUMIF($C$6:$C$455,$C210,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B210,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":523.44129554655876},{"$f":"IFERROR(IF($P210=0,K210,(K210/SUMIF($C$6:$C$455,$C210,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B210,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.88259109311741},{"$f":"IFERROR(IF($P210=0,L210,(L210/SUMIF($C$6:$C$455,$C210,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B210,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.93522267206481},{"$f":"IFERROR(IF($P210=0,M210,(M210/SUMIF($C$6:$C$455,$C210,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B210,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":579.19028340080979},{"$f":"IFERROR(IF($P210=0,N210,(N210/SUMIF($C$6:$C$455,$C210,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B210,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":600.64777327935235},null,{"$f":"IF(OR($E210='Commissioner plans'!$C$12,$E210='Commissioner plans'!$C$21,$E210='Commissioner plans'!$C$30,$E210='Commissioner plans'!$C$39,$E210='Commissioner plans'!$C$48,,$E210='Commissioner plans'!$C$57,,$E210='Commissioner plans'!$C$66,,$E210='Commissioner plans'!$C$75,$E210='Commissioner plans'!$C$84,$E210='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W210=0,Q210,Q210/SUMIF($C$6:$C$455,$C210,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B210,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":520.82408906882597},{"$f":"IFERROR(IF($W210=0,R210,R210/SUMIF($C$6:$C$455,$C210,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B210,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":534.19817813765178},{"$f":"IFERROR(IF($W210=0,S210,S210/SUMIF($C$6:$C$455,$C210,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B210,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.1455465587045},{"$f":"IFERROR(IF($W210=0,T210,T210/SUMIF($C$6:$C$455,$C210,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B210,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":576.29433198380571},{"$f":"IFERROR(IF($W210=0,U210,U210/SUMIF($C$6:$C$455,$C210,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B210,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":597.64453441295564},null,{"$f":"IF(OR($E210='Impact of trust strategy'!$C$12,$E210='Impact of trust strategy'!$C$21,$E210='Impact of trust strategy'!$C$30,$E210='Impact of trust strategy'!$C$39,$E210='Impact of trust strategy'!$C$48,,$E210='Impact of trust strategy'!$C$57,,$E210='Impact of trust strategy'!$C$66,,$E210='Impact of trust strategy'!$C$75,$E210='Impact of trust strategy'!$C$84,$E210='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD210=0,X210,X210/SUMIF($C$6:$C$455,$C210,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B210,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":523.42820951417002},{"$f":"IFERROR(IF($AD210=0,Y210,Y210/SUMIF($C$6:$C$455,$C210,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B210,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":536.86916902834002},{"$f":"IFERROR(IF($AD210=0,Z210,Z210/SUMIF($C$6:$C$455,$C210,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B210,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.92127429149798},{"$f":"IFERROR(IF($AD210=0,AA210,AA210/SUMIF($C$6:$C$455,$C210,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B210,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":579.17580364372463},{"$f":"IFERROR(IF($AD210=0,AB210,AB210/SUMIF($C$6:$C$455,$C210,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B210,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":600.63275708502033},null,"ECG","EC","Test Spec 5","Non-Elective","65-74",510,523.42820951417002,536.86916902834002,557.92127429149798,579.17580364372463,600.63275708502033]
["ECH","EC",23,"Test Spec 5Non-Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K36","v":530},null,{"$f":"H211*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G211,'Demographic Change'!$B$16:$B$24,0))))","v":534.71576866040539},{"$f":"J211*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G211,'Demographic Change'!$B$16:$B$24,0))))","v":539.43153732081078},{"$f":"K211*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G211,'Demographic Change'!$B$16:$B$24,0))))","v":546.81084198385247},{"$f":"L211*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G211,'Demographic Change'!$B$16:$B$24,0))))","v":554.27747569616099},{"$f":"M211*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G211,'Demographic Change'!$B$16:$B$24,0))))","v":561.83143845773623},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E211,E211='Non-Demographic Change'!$C$20,E211='Non-Demographic Change'!$C$29,E211='Non-Demographic Change'!$C$38,E211='Non-Demographic Change'!$C$47,E211='Non-Demographic Change'!$C$56,E211='Non-Demographic Change'!$C$65,E211='Non-Demographic Change'!$C$74,E211='Non-Demographic Change'!$C$83,E211='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P211=0,J211,(J211/SUMIF($C$6:$C$455,$C211,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B211,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":534.71576866040539},{"$f":"IFERROR(IF($P211=0,K211,(K211/SUMIF($C$6:$C$455,$C211,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B211,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":539.43153732081078},{"$f":"IFERROR(IF($P211=0,L211,(L211/SUMIF($C$6:$C$455,$C211,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B211,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":546.81084198385247},{"$f":"IFERROR(IF($P211=0,M211,(M211/SUMIF($C$6:$C$455,$C211,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B211,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.27747569616099},{"$f":"IFERROR(IF($P211=0,N211,(N211/SUMIF($C$6:$C$455,$C211,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B211,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":561.83143845773623},null,{"$f":"IF(OR($E211='Commissioner plans'!$C$12,$E211='Commissioner plans'!$C$21,$E211='Commissioner plans'!$C$30,$E211='Commissioner plans'!$C$39,$E211='Commissioner plans'!$C$48,,$E211='Commissioner plans'!$C$57,,$E211='Commissioner plans'!$C$66,,$E211='Commissioner plans'!$C$75,$E211='Commissioner plans'!$C$84,$E211='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W211=0,Q211,Q211/SUMIF($C$6:$C$455,$C211,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B211,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":532.04218981710335},{"$f":"IFERROR(IF($W211=0,R211,R211/SUMIF($C$6:$C$455,$C211,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B211,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":536.73437963420668},{"$f":"IFERROR(IF($W211=0,S211,S211/SUMIF($C$6:$C$455,$C211,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B211,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":544.07678777393323},{"$f":"IFERROR(IF($W211=0,T211,T211/SUMIF($C$6:$C$455,$C211,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B211,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":551.50608831768022},{"$f":"IFERROR(IF($W211=0,U211,U211/SUMIF($C$6:$C$455,$C211,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B211,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":559.02228126544753},null,{"$f":"IF(OR($E211='Impact of trust strategy'!$C$12,$E211='Impact of trust strategy'!$C$21,$E211='Impact of trust strategy'!$C$30,$E211='Impact of trust strategy'!$C$39,$E211='Impact of trust strategy'!$C$48,,$E211='Impact of trust strategy'!$C$57,,$E211='Impact of trust strategy'!$C$66,,$E211='Impact of trust strategy'!$C$75,$E211='Impact of trust strategy'!$C$84,$E211='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD211=0,X211,X211/SUMIF($C$6:$C$455,$C211,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B211,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":534.70240076618882},{"$f":"IFERROR(IF($AD211=0,Y211,Y211/SUMIF($C$6:$C$455,$C211,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B211,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":539.4180515323776},{"$f":"IFERROR(IF($AD211=0,Z211,Z211/SUMIF($C$6:$C$455,$C211,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B211,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":546.79717171280288},{"$f":"IFERROR(IF($AD211=0,AA211,AA211/SUMIF($C$6:$C$455,$C211,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B211,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":554.26361875926852},{"$f":"IFERROR(IF($AD211=0,AB211,AB211/SUMIF($C$6:$C$455,$C211,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B211,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":561.81739267177466},null,"ECH","EC","Test Spec 5","Non-Elective","75-84",530,534.70240076618882,539.4180515323776,546.79717171280288,554.26361875926852,561.81739267177466]
["ECI","EC",23,"Test Spec 5Non-Elective",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L36","v":550},null,{"$f":"H212*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G212,'Demographic Change'!$B$16:$B$24,0))))","v":527.35874111944759},{"$f":"J212*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G212,'Demographic Change'!$B$16:$B$24,0))))","v":504.71748223889517},{"$f":"K212*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G212,'Demographic Change'!$B$16:$B$24,0))))","v":469.2948675386761},{"$f":"L212*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G212,'Demographic Change'!$B$16:$B$24,0))))","v":433.54358940309413},{"$f":"M212*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G212,'Demographic Change'!$B$16:$B$24,0))))","v":397.42712967266453},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E212,E212='Non-Demographic Change'!$C$20,E212='Non-Demographic Change'!$C$29,E212='Non-Demographic Change'!$C$38,E212='Non-Demographic Change'!$C$47,E212='Non-Demographic Change'!$C$56,E212='Non-Demographic Change'!$C$65,E212='Non-Demographic Change'!$C$74,E212='Non-Demographic Change'!$C$83,E212='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P212=0,J212,(J212/SUMIF($C$6:$C$455,$C212,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B212,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":527.35874111944759},{"$f":"IFERROR(IF($P212=0,K212,(K212/SUMIF($C$6:$C$455,$C212,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B212,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":504.71748223889517},{"$f":"IFERROR(IF($P212=0,L212,(L212/SUMIF($C$6:$C$455,$C212,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B212,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":469.2948675386761},{"$f":"IFERROR(IF($P212=0,M212,(M212/SUMIF($C$6:$C$455,$C212,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B212,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":433.54358940309413},{"$f":"IFERROR(IF($P212=0,N212,(N212/SUMIF($C$6:$C$455,$C212,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B212,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.42712967266453},null,{"$f":"IF(OR($E212='Commissioner plans'!$C$12,$E212='Commissioner plans'!$C$21,$E212='Commissioner plans'!$C$30,$E212='Commissioner plans'!$C$39,$E212='Commissioner plans'!$C$48,,$E212='Commissioner plans'!$C$57,,$E212='Commissioner plans'!$C$66,,$E212='Commissioner plans'!$C$75,$E212='Commissioner plans'!$C$84,$E212='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W212=0,Q212,Q212/SUMIF($C$6:$C$455,$C212,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B212,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":524.72194741385033},{"$f":"IFERROR(IF($W212=0,R212,R212/SUMIF($C$6:$C$455,$C212,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B212,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":502.19389482770072},{"$f":"IFERROR(IF($W212=0,S212,S212/SUMIF($C$6:$C$455,$C212,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B212,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":466.94839320098271},{"$f":"IFERROR(IF($W212=0,T212,T212/SUMIF($C$6:$C$455,$C212,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B212,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":431.37587145607864},{"$f":"IFERROR(IF($W212=0,U212,U212/SUMIF($C$6:$C$455,$C212,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B212,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":395.4399940243012},null,{"$f":"IF(OR($E212='Impact of trust strategy'!$C$12,$E212='Impact of trust strategy'!$C$21,$E212='Impact of trust strategy'!$C$30,$E212='Impact of trust strategy'!$C$39,$E212='Impact of trust strategy'!$C$48,,$E212='Impact of trust strategy'!$C$57,,$E212='Impact of trust strategy'!$C$66,,$E212='Impact of trust strategy'!$C$75,$E212='Impact of trust strategy'!$C$84,$E212='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD212=0,X212,X212/SUMIF($C$6:$C$455,$C212,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B212,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":527.34555715091949},{"$f":"IFERROR(IF($AD212=0,Y212,Y212/SUMIF($C$6:$C$455,$C212,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B212,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":504.70486430183917},{"$f":"IFERROR(IF($AD212=0,Z212,Z212/SUMIF($C$6:$C$455,$C212,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B212,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":469.28313516698756},{"$f":"IFERROR(IF($AD212=0,AA212,AA212/SUMIF($C$6:$C$455,$C212,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B212,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":433.53275081335897},{"$f":"IFERROR(IF($AD212=0,AB212,AB212/SUMIF($C$6:$C$455,$C212,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B212,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":397.41719399442269},null,"ECI","EC","Test Spec 5","Non-Elective","85+",550,527.34555715091949,504.70486430183917,469.28313516698756,433.53275081335897,397.41719399442269]
["EDA","ED",24,"Test Spec 5A&E",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"A&E","0-18",{"$f":"'Historical volumes'!$D37","v":400},null,{"$f":"H213*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G213,'Demographic Change'!$B$16:$B$24,0))))","v":404.48733811762764},{"$f":"J213*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G213,'Demographic Change'!$B$16:$B$24,0))))","v":408.97467623525529},{"$f":"K213*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G213,'Demographic Change'!$B$16:$B$24,0))))","v":416.00263961065747},{"$f":"L213*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G213,'Demographic Change'!$B$16:$B$24,0))))","v":423.09659325249527},{"$f":"M213*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G213,'Demographic Change'!$B$16:$B$24,0))))","v":430.2565371607688},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E213,E213='Non-Demographic Change'!$C$20,E213='Non-Demographic Change'!$C$29,E213='Non-Demographic Change'!$C$38,E213='Non-Demographic Change'!$C$47,E213='Non-Demographic Change'!$C$56,E213='Non-Demographic Change'!$C$65,E213='Non-Demographic Change'!$C$74,E213='Non-Demographic Change'!$C$83,E213='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P213=0,J213,(J213/SUMIF($C$6:$C$455,$C213,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B213,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.48733811762764},{"$f":"IFERROR(IF($P213=0,K213,(K213/SUMIF($C$6:$C$455,$C213,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B213,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.97467623525529},{"$f":"IFERROR(IF($P213=0,L213,(L213/SUMIF($C$6:$C$455,$C213,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B213,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.00263961065747},{"$f":"IFERROR(IF($P213=0,M213,(M213/SUMIF($C$6:$C$455,$C213,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B213,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.09659325249527},{"$f":"IFERROR(IF($P213=0,N213,(N213/SUMIF($C$6:$C$455,$C213,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B213,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.2565371607688},null,{"$f":"IF(OR($E213='Commissioner plans'!$C$12,$E213='Commissioner plans'!$C$21,$E213='Commissioner plans'!$C$30,$E213='Commissioner plans'!$C$39,$E213='Commissioner plans'!$C$48,,$E213='Commissioner plans'!$C$57,,$E213='Commissioner plans'!$C$66,,$E213='Commissioner plans'!$C$75,$E213='Commissioner plans'!$C$84,$E213='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W213=0,Q213,Q213/SUMIF($C$6:$C$455,$C213,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B213,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":402.46490142703948},{"$f":"IFERROR(IF($W213=0,R213,R213/SUMIF($C$6:$C$455,$C213,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B213,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":406.92980285407901},{"$f":"IFERROR(IF($W213=0,S213,S213/SUMIF($C$6:$C$455,$C213,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B213,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":413.92262641260419},{"$f":"IFERROR(IF($W213=0,T213,T213/SUMIF($C$6:$C$455,$C213,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B213,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":420.98111028623276},{"$f":"IFERROR(IF($W213=0,U213,U213/SUMIF($C$6:$C$455,$C213,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B213,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":428.10525447496497},null,{"$f":"IF(OR($E213='Impact of trust strategy'!$C$12,$E213='Impact of trust strategy'!$C$21,$E213='Impact of trust strategy'!$C$30,$E213='Impact of trust strategy'!$C$39,$E213='Impact of trust strategy'!$C$48,,$E213='Impact of trust strategy'!$C$57,,$E213='Impact of trust strategy'!$C$66,,$E213='Impact of trust strategy'!$C$75,$E213='Impact of trust strategy'!$C$84,$E213='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD213=0,X213,X213/SUMIF($C$6:$C$455,$C213,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B213,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":404.47722593417461},{"$f":"IFERROR(IF($AD213=0,Y213,Y213/SUMIF($C$6:$C$455,$C213,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B213,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":408.96445186834939},{"$f":"IFERROR(IF($AD213=0,Z213,Z213/SUMIF($C$6:$C$455,$C213,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B213,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":415.99223954466714},{"$f":"IFERROR(IF($AD213=0,AA213,AA213/SUMIF($C$6:$C$455,$C213,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B213,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":423.08601583766387},{"$f":"IFERROR(IF($AD213=0,AB213,AB213/SUMIF($C$6:$C$455,$C213,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B213,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":430.24578074733972},null,"EDA","ED","Test Spec 5","A&E","0-18",400,404.47722593417461,408.96445186834939,415.99223954466714,423.08601583766387,430.24578074733972]
["EDB","ED",24,"Test Spec 5A&E",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"A&E","19-24",{"$f":"'Historical volumes'!$E37","v":420},null,{"$f":"H214*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G214,'Demographic Change'!$B$16:$B$24,0))))","v":426.42073778664013},{"$f":"J214*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G214,'Demographic Change'!$B$16:$B$24,0))))","v":432.84147557328026},{"$f":"K214*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G214,'Demographic Change'!$B$16:$B$24,0))))","v":442.89132602193428},{"$f":"L214*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G214,'Demographic Change'!$B$16:$B$24,0))))","v":453.04586241276184},{"$f":"M214*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G214,'Demographic Change'!$B$16:$B$24,0))))","v":463.30508474576283},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E214,E214='Non-Demographic Change'!$C$20,E214='Non-Demographic Change'!$C$29,E214='Non-Demographic Change'!$C$38,E214='Non-Demographic Change'!$C$47,E214='Non-Demographic Change'!$C$56,E214='Non-Demographic Change'!$C$65,E214='Non-Demographic Change'!$C$74,E214='Non-Demographic Change'!$C$83,E214='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P214=0,J214,(J214/SUMIF($C$6:$C$455,$C214,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B214,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.42073778664013},{"$f":"IFERROR(IF($P214=0,K214,(K214/SUMIF($C$6:$C$455,$C214,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B214,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.84147557328026},{"$f":"IFERROR(IF($P214=0,L214,(L214/SUMIF($C$6:$C$455,$C214,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B214,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.89132602193428},{"$f":"IFERROR(IF($P214=0,M214,(M214/SUMIF($C$6:$C$455,$C214,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B214,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.04586241276184},{"$f":"IFERROR(IF($P214=0,N214,(N214/SUMIF($C$6:$C$455,$C214,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B214,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.30508474576283},null,{"$f":"IF(OR($E214='Commissioner plans'!$C$12,$E214='Commissioner plans'!$C$21,$E214='Commissioner plans'!$C$30,$E214='Commissioner plans'!$C$39,$E214='Commissioner plans'!$C$48,,$E214='Commissioner plans'!$C$57,,$E214='Commissioner plans'!$C$66,,$E214='Commissioner plans'!$C$75,$E214='Commissioner plans'!$C$84,$E214='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W214=0,Q214,Q214/SUMIF($C$6:$C$455,$C214,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B214,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.2886340977069},{"$f":"IFERROR(IF($W214=0,R214,R214/SUMIF($C$6:$C$455,$C214,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B214,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":430.67726819541389},{"$f":"IFERROR(IF($W214=0,S214,S214/SUMIF($C$6:$C$455,$C214,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B214,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":440.6768693918246},{"$f":"IFERROR(IF($W214=0,T214,T214/SUMIF($C$6:$C$455,$C214,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B214,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":450.78063310069803},{"$f":"IFERROR(IF($W214=0,U214,U214/SUMIF($C$6:$C$455,$C214,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B214,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":460.98855932203401},null,{"$f":"IF(OR($E214='Impact of trust strategy'!$C$12,$E214='Impact of trust strategy'!$C$21,$E214='Impact of trust strategy'!$C$30,$E214='Impact of trust strategy'!$C$39,$E214='Impact of trust strategy'!$C$48,,$E214='Impact of trust strategy'!$C$57,,$E214='Impact of trust strategy'!$C$66,,$E214='Impact of trust strategy'!$C$75,$E214='Impact of trust strategy'!$C$84,$E214='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD214=0,X214,X214/SUMIF($C$6:$C$455,$C214,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B214,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.41007726819538},{"$f":"IFERROR(IF($AD214=0,Y214,Y214/SUMIF($C$6:$C$455,$C214,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B214,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":432.83065453639091},{"$f":"IFERROR(IF($AD214=0,Z214,Z214/SUMIF($C$6:$C$455,$C214,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B214,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":442.88025373878367},{"$f":"IFERROR(IF($AD214=0,AA214,AA214/SUMIF($C$6:$C$455,$C214,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B214,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":453.03453626620148},{"$f":"IFERROR(IF($AD214=0,AB214,AB214/SUMIF($C$6:$C$455,$C214,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B214,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":463.29350211864414},null,"EDB","ED","Test Spec 5","A&E","19-24",420,426.41007726819538,432.83065453639091,442.88025373878367,453.03453626620148,463.29350211864414]
["EDC","ED",24,"Test Spec 5A&E",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"A&E","25-34",{"$f":"'Historical volumes'!$F37","v":440},null,{"$f":"H215*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G215,'Demographic Change'!$B$16:$B$24,0))))","v":444.24202127659578},{"$f":"J215*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G215,'Demographic Change'!$B$16:$B$24,0))))","v":448.4840425531915},{"$f":"K215*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G215,'Demographic Change'!$B$16:$B$24,0))))","v":455.1396276595745},{"$f":"L215*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G215,'Demographic Change'!$B$16:$B$24,0))))","v":461.86835106382983},{"$f":"M215*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G215,'Demographic Change'!$B$16:$B$24,0))))","v":468.6702127659575},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E215,E215='Non-Demographic Change'!$C$20,E215='Non-Demographic Change'!$C$29,E215='Non-Demographic Change'!$C$38,E215='Non-Demographic Change'!$C$47,E215='Non-Demographic Change'!$C$56,E215='Non-Demographic Change'!$C$65,E215='Non-Demographic Change'!$C$74,E215='Non-Demographic Change'!$C$83,E215='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P215=0,J215,(J215/SUMIF($C$6:$C$455,$C215,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B215,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.24202127659578},{"$f":"IFERROR(IF($P215=0,K215,(K215/SUMIF($C$6:$C$455,$C215,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B215,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.4840425531915},{"$f":"IFERROR(IF($P215=0,L215,(L215/SUMIF($C$6:$C$455,$C215,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B215,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.1396276595745},{"$f":"IFERROR(IF($P215=0,M215,(M215/SUMIF($C$6:$C$455,$C215,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B215,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":461.86835106382983},{"$f":"IFERROR(IF($P215=0,N215,(N215/SUMIF($C$6:$C$455,$C215,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B215,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.6702127659575},null,{"$f":"IF(OR($E215='Commissioner plans'!$C$12,$E215='Commissioner plans'!$C$21,$E215='Commissioner plans'!$C$30,$E215='Commissioner plans'!$C$39,$E215='Commissioner plans'!$C$48,,$E215='Commissioner plans'!$C$57,,$E215='Commissioner plans'!$C$66,,$E215='Commissioner plans'!$C$75,$E215='Commissioner plans'!$C$84,$E215='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W215=0,Q215,Q215/SUMIF($C$6:$C$455,$C215,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B215,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.02081117021282},{"$f":"IFERROR(IF($W215=0,R215,R215/SUMIF($C$6:$C$455,$C215,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B215,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.24162234042552},{"$f":"IFERROR(IF($W215=0,S215,S215/SUMIF($C$6:$C$455,$C215,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B215,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":452.86392952127665},{"$f":"IFERROR(IF($W215=0,T215,T215/SUMIF($C$6:$C$455,$C215,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B215,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":459.55900930851067},{"$f":"IFERROR(IF($W215=0,U215,U215/SUMIF($C$6:$C$455,$C215,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B215,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":466.3268617021277},null,{"$f":"IF(OR($E215='Impact of trust strategy'!$C$12,$E215='Impact of trust strategy'!$C$21,$E215='Impact of trust strategy'!$C$30,$E215='Impact of trust strategy'!$C$39,$E215='Impact of trust strategy'!$C$48,,$E215='Impact of trust strategy'!$C$57,,$E215='Impact of trust strategy'!$C$66,,$E215='Impact of trust strategy'!$C$75,$E215='Impact of trust strategy'!$C$84,$E215='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD215=0,X215,X215/SUMIF($C$6:$C$455,$C215,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B215,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":444.23091522606381},{"$f":"IFERROR(IF($AD215=0,Y215,Y215/SUMIF($C$6:$C$455,$C215,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B215,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.4728304521276},{"$f":"IFERROR(IF($AD215=0,Z215,Z215/SUMIF($C$6:$C$455,$C215,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B215,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":455.12824916888297},{"$f":"IFERROR(IF($AD215=0,AA215,AA215/SUMIF($C$6:$C$455,$C215,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B215,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":461.85680435505316},{"$f":"IFERROR(IF($AD215=0,AB215,AB215/SUMIF($C$6:$C$455,$C215,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B215,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":468.65849601063832},null,"EDC","ED","Test Spec 5","A&E","25-34",440,444.23091522606381,448.4728304521276,455.12824916888297,461.85680435505316,468.65849601063832]
["EDD","ED",24,"Test Spec 5A&E",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"A&E","35-44",{"$f":"'Historical volumes'!$G37","v":460},null,{"$f":"H216*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G216,'Demographic Change'!$B$16:$B$24,0))))","v":445.06960470483142},{"$f":"J216*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G216,'Demographic Change'!$B$16:$B$24,0))))","v":430.13920940966278},{"$f":"K216*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G216,'Demographic Change'!$B$16:$B$24,0))))","v":406.78478374153207},{"$f":"L216*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G216,'Demographic Change'!$B$16:$B$24,0))))","v":383.19064989205685},{"$f":"M216*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G216,'Demographic Change'!$B$16:$B$24,0))))","v":359.3568078612372},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E216,E216='Non-Demographic Change'!$C$20,E216='Non-Demographic Change'!$C$29,E216='Non-Demographic Change'!$C$38,E216='Non-Demographic Change'!$C$47,E216='Non-Demographic Change'!$C$56,E216='Non-Demographic Change'!$C$65,E216='Non-Demographic Change'!$C$74,E216='Non-Demographic Change'!$C$83,E216='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P216=0,J216,(J216/SUMIF($C$6:$C$455,$C216,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B216,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.06960470483142},{"$f":"IFERROR(IF($P216=0,K216,(K216/SUMIF($C$6:$C$455,$C216,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B216,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.13920940966278},{"$f":"IFERROR(IF($P216=0,L216,(L216/SUMIF($C$6:$C$455,$C216,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B216,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":406.78478374153207},{"$f":"IFERROR(IF($P216=0,M216,(M216/SUMIF($C$6:$C$455,$C216,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B216,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.19064989205685},{"$f":"IFERROR(IF($P216=0,N216,(N216/SUMIF($C$6:$C$455,$C216,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B216,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.3568078612372},null,{"$f":"IF(OR($E216='Commissioner plans'!$C$12,$E216='Commissioner plans'!$C$21,$E216='Commissioner plans'!$C$30,$E216='Commissioner plans'!$C$39,$E216='Commissioner plans'!$C$48,,$E216='Commissioner plans'!$C$57,,$E216='Commissioner plans'!$C$66,,$E216='Commissioner plans'!$C$75,$E216='Commissioner plans'!$C$84,$E216='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W216=0,Q216,Q216/SUMIF($C$6:$C$455,$C216,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B216,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.84425668130729},{"$f":"IFERROR(IF($W216=0,R216,R216/SUMIF($C$6:$C$455,$C216,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B216,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.98851336261447},{"$f":"IFERROR(IF($W216=0,S216,S216/SUMIF($C$6:$C$455,$C216,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B216,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":404.7508598228244},{"$f":"IFERROR(IF($W216=0,T216,T216/SUMIF($C$6:$C$455,$C216,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B216,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":381.27469664259655},{"$f":"IFERROR(IF($W216=0,U216,U216/SUMIF($C$6:$C$455,$C216,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B216,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":357.560023821931},null,{"$f":"IF(OR($E216='Impact of trust strategy'!$C$12,$E216='Impact of trust strategy'!$C$21,$E216='Impact of trust strategy'!$C$30,$E216='Impact of trust strategy'!$C$39,$E216='Impact of trust strategy'!$C$48,,$E216='Impact of trust strategy'!$C$57,,$E216='Impact of trust strategy'!$C$66,,$E216='Impact of trust strategy'!$C$75,$E216='Impact of trust strategy'!$C$84,$E216='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD216=0,X216,X216/SUMIF($C$6:$C$455,$C216,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B216,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":445.0584779647138},{"$f":"IFERROR(IF($AD216=0,Y216,Y216/SUMIF($C$6:$C$455,$C216,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B216,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":430.1284559294275},{"$f":"IFERROR(IF($AD216=0,Z216,Z216/SUMIF($C$6:$C$455,$C216,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B216,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":406.7746141219385},{"$f":"IFERROR(IF($AD216=0,AA216,AA216/SUMIF($C$6:$C$455,$C216,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B216,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":383.18107012580947},{"$f":"IFERROR(IF($AD216=0,AB216,AB216/SUMIF($C$6:$C$455,$C216,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B216,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":359.34782394104059},null,"EDD","ED","Test Spec 5","A&E","35-44",460,445.0584779647138,430.1284559294275,406.7746141219385,383.18107012580947,359.34782394104059]
["EDE","ED",24,"Test Spec 5A&E",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"A&E","45-54",{"$f":"'Historical volumes'!$H37","v":480},null,{"$f":"H217*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G217,'Demographic Change'!$B$16:$B$24,0))))","v":476.27740492170022},{"$f":"J217*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G217,'Demographic Change'!$B$16:$B$24,0))))","v":472.55480984340045},{"$f":"K217*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G217,'Demographic Change'!$B$16:$B$24,0))))","v":466.72035794183444},{"$f":"L217*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G217,'Demographic Change'!$B$16:$B$24,0))))","v":460.81431767337807},{"$f":"M217*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G217,'Demographic Change'!$B$16:$B$24,0))))","v":454.83668903803135},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E217,E217='Non-Demographic Change'!$C$20,E217='Non-Demographic Change'!$C$29,E217='Non-Demographic Change'!$C$38,E217='Non-Demographic Change'!$C$47,E217='Non-Demographic Change'!$C$56,E217='Non-Demographic Change'!$C$65,E217='Non-Demographic Change'!$C$74,E217='Non-Demographic Change'!$C$83,E217='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P217=0,J217,(J217/SUMIF($C$6:$C$455,$C217,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B217,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":476.27740492170022},{"$f":"IFERROR(IF($P217=0,K217,(K217/SUMIF($C$6:$C$455,$C217,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B217,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":472.55480984340045},{"$f":"IFERROR(IF($P217=0,L217,(L217/SUMIF($C$6:$C$455,$C217,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B217,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.72035794183444},{"$f":"IFERROR(IF($P217=0,M217,(M217/SUMIF($C$6:$C$455,$C217,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B217,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.81431767337807},{"$f":"IFERROR(IF($P217=0,N217,(N217/SUMIF($C$6:$C$455,$C217,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B217,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":454.83668903803135},null,{"$f":"IF(OR($E217='Commissioner plans'!$C$12,$E217='Commissioner plans'!$C$21,$E217='Commissioner plans'!$C$30,$E217='Commissioner plans'!$C$39,$E217='Commissioner plans'!$C$48,,$E217='Commissioner plans'!$C$57,,$E217='Commissioner plans'!$C$66,,$E217='Commissioner plans'!$C$75,$E217='Commissioner plans'!$C$84,$E217='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W217=0,Q217,Q217/SUMIF($C$6:$C$455,$C217,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B217,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":473.89601789709172},{"$f":"IFERROR(IF($W217=0,R217,R217/SUMIF($C$6:$C$455,$C217,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B217,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":470.19203579418343},{"$f":"IFERROR(IF($W217=0,S217,S217/SUMIF($C$6:$C$455,$C217,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B217,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":464.38675615212526},{"$f":"IFERROR(IF($W217=0,T217,T217/SUMIF($C$6:$C$455,$C217,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B217,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":458.5102460850112},{"$f":"IFERROR(IF($W217=0,U217,U217/SUMIF($C$6:$C$455,$C217,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B217,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":452.56250559284121},null,{"$f":"IF(OR($E217='Impact of trust strategy'!$C$12,$E217='Impact of trust strategy'!$C$21,$E217='Impact of trust strategy'!$C$30,$E217='Impact of trust strategy'!$C$39,$E217='Impact of trust strategy'!$C$48,,$E217='Impact of trust strategy'!$C$57,,$E217='Impact of trust strategy'!$C$66,,$E217='Impact of trust strategy'!$C$75,$E217='Impact of trust strategy'!$C$84,$E217='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD217=0,X217,X217/SUMIF($C$6:$C$455,$C217,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B217,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":476.26549798657715},{"$f":"IFERROR(IF($AD217=0,Y217,Y217/SUMIF($C$6:$C$455,$C217,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B217,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":472.54299597315429},{"$f":"IFERROR(IF($AD217=0,Z217,Z217/SUMIF($C$6:$C$455,$C217,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B217,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":466.70868993288582},{"$f":"IFERROR(IF($AD217=0,AA217,AA217/SUMIF($C$6:$C$455,$C217,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B217,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":460.80279731543624},{"$f":"IFERROR(IF($AD217=0,AB217,AB217/SUMIF($C$6:$C$455,$C217,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B217,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":454.82531812080538},null,"EDE","ED","Test Spec 5","A&E","45-54",480,476.26549798657715,472.54299597315429,466.70868993288582,460.80279731543624,454.82531812080538]
["EDF","ED",24,"Test Spec 5A&E",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"A&E","55-64",{"$f":"'Historical volumes'!$I37","v":500},null,{"$f":"H218*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G218,'Demographic Change'!$B$16:$B$24,0))))","v":510.37421267135971},{"$f":"J218*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G218,'Demographic Change'!$B$16:$B$24,0))))","v":520.74842534271943},{"$f":"K218*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G218,'Demographic Change'!$B$16:$B$24,0))))","v":536.97665802148924},{"$f":"L218*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G218,'Demographic Change'!$B$16:$B$24,0))))","v":553.35309373842142},{"$f":"M218*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G218,'Demographic Change'!$B$16:$B$24,0))))","v":569.87773249351596},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E218,E218='Non-Demographic Change'!$C$20,E218='Non-Demographic Change'!$C$29,E218='Non-Demographic Change'!$C$38,E218='Non-Demographic Change'!$C$47,E218='Non-Demographic Change'!$C$56,E218='Non-Demographic Change'!$C$65,E218='Non-Demographic Change'!$C$74,E218='Non-Demographic Change'!$C$83,E218='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P218=0,J218,(J218/SUMIF($C$6:$C$455,$C218,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B218,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.37421267135971},{"$f":"IFERROR(IF($P218=0,K218,(K218/SUMIF($C$6:$C$455,$C218,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B218,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":520.74842534271943},{"$f":"IFERROR(IF($P218=0,L218,(L218/SUMIF($C$6:$C$455,$C218,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B218,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.97665802148924},{"$f":"IFERROR(IF($P218=0,M218,(M218/SUMIF($C$6:$C$455,$C218,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B218,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.35309373842142},{"$f":"IFERROR(IF($P218=0,N218,(N218/SUMIF($C$6:$C$455,$C218,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B218,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.87773249351596},null,{"$f":"IF(OR($E218='Commissioner plans'!$C$12,$E218='Commissioner plans'!$C$21,$E218='Commissioner plans'!$C$30,$E218='Commissioner plans'!$C$39,$E218='Commissioner plans'!$C$48,,$E218='Commissioner plans'!$C$57,,$E218='Commissioner plans'!$C$66,,$E218='Commissioner plans'!$C$75,$E218='Commissioner plans'!$C$84,$E218='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W218=0,Q218,Q218/SUMIF($C$6:$C$455,$C218,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B218,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":507.82234160800289},{"$f":"IFERROR(IF($W218=0,R218,R218/SUMIF($C$6:$C$455,$C218,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B218,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":518.14468321600577},{"$f":"IFERROR(IF($W218=0,S218,S218/SUMIF($C$6:$C$455,$C218,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B218,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":534.29177473138179},{"$f":"IFERROR(IF($W218=0,T218,T218/SUMIF($C$6:$C$455,$C218,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B218,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":550.58632826972928},{"$f":"IFERROR(IF($W218=0,U218,U218/SUMIF($C$6:$C$455,$C218,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B218,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":567.02834383104835},null,{"$f":"IF(OR($E218='Impact of trust strategy'!$C$12,$E218='Impact of trust strategy'!$C$21,$E218='Impact of trust strategy'!$C$30,$E218='Impact of trust strategy'!$C$39,$E218='Impact of trust strategy'!$C$48,,$E218='Impact of trust strategy'!$C$57,,$E218='Impact of trust strategy'!$C$66,,$E218='Impact of trust strategy'!$C$75,$E218='Impact of trust strategy'!$C$84,$E218='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD218=0,X218,X218/SUMIF($C$6:$C$455,$C218,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B218,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":510.36145331604286},{"$f":"IFERROR(IF($AD218=0,Y218,Y218/SUMIF($C$6:$C$455,$C218,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B218,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":520.73540663208576},{"$f":"IFERROR(IF($AD218=0,Z218,Z218/SUMIF($C$6:$C$455,$C218,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B218,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":536.96323360503868},{"$f":"IFERROR(IF($AD218=0,AA218,AA218/SUMIF($C$6:$C$455,$C218,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B218,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":553.33925991107787},{"$f":"IFERROR(IF($AD218=0,AB218,AB218/SUMIF($C$6:$C$455,$C218,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B218,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":569.86348555020356},null,"EDF","ED","Test Spec 5","A&E","55-64",500,510.36145331604286,520.73540663208576,536.96323360503868,553.33925991107787,569.86348555020356]
["EDG","ED",24,"Test Spec 5A&E",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"A&E","65-74",{"$f":"'Historical volumes'!$J37","v":520},null,{"$f":"H219*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G219,'Demographic Change'!$B$16:$B$24,0))))","v":533.70485036119715},{"$f":"J219*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G219,'Demographic Change'!$B$16:$B$24,0))))","v":547.40970072239418},{"$f":"K219*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G219,'Demographic Change'!$B$16:$B$24,0))))","v":568.87512899896797},{"$f":"L219*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G219,'Demographic Change'!$B$16:$B$24,0))))","v":590.54695562435495},{"$f":"M219*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G219,'Demographic Change'!$B$16:$B$24,0))))","v":612.42518059855513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E219,E219='Non-Demographic Change'!$C$20,E219='Non-Demographic Change'!$C$29,E219='Non-Demographic Change'!$C$38,E219='Non-Demographic Change'!$C$47,E219='Non-Demographic Change'!$C$56,E219='Non-Demographic Change'!$C$65,E219='Non-Demographic Change'!$C$74,E219='Non-Demographic Change'!$C$83,E219='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P219=0,J219,(J219/SUMIF($C$6:$C$455,$C219,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B219,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.70485036119715},{"$f":"IFERROR(IF($P219=0,K219,(K219/SUMIF($C$6:$C$455,$C219,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B219,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":547.40970072239418},{"$f":"IFERROR(IF($P219=0,L219,(L219/SUMIF($C$6:$C$455,$C219,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B219,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.87512899896797},{"$f":"IFERROR(IF($P219=0,M219,(M219/SUMIF($C$6:$C$455,$C219,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B219,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.54695562435495},{"$f":"IFERROR(IF($P219=0,N219,(N219/SUMIF($C$6:$C$455,$C219,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B219,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":612.42518059855513},null,{"$f":"IF(OR($E219='Commissioner plans'!$C$12,$E219='Commissioner plans'!$C$21,$E219='Commissioner plans'!$C$30,$E219='Commissioner plans'!$C$39,$E219='Commissioner plans'!$C$48,,$E219='Commissioner plans'!$C$57,,$E219='Commissioner plans'!$C$66,,$E219='Commissioner plans'!$C$75,$E219='Commissioner plans'!$C$84,$E219='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W219=0,Q219,Q219/SUMIF($C$6:$C$455,$C219,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B219,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":531.03632610939121},{"$f":"IFERROR(IF($W219=0,R219,R219/SUMIF($C$6:$C$455,$C219,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B219,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":544.67265221878222},{"$f":"IFERROR(IF($W219=0,S219,S219/SUMIF($C$6:$C$455,$C219,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B219,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":566.03075335397307},{"$f":"IFERROR(IF($W219=0,T219,T219/SUMIF($C$6:$C$455,$C219,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B219,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":587.59422084623316},{"$f":"IFERROR(IF($W219=0,U219,U219/SUMIF($C$6:$C$455,$C219,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B219,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":609.36305469556237},null,{"$f":"IF(OR($E219='Impact of trust strategy'!$C$12,$E219='Impact of trust strategy'!$C$21,$E219='Impact of trust strategy'!$C$30,$E219='Impact of trust strategy'!$C$39,$E219='Impact of trust strategy'!$C$48,,$E219='Impact of trust strategy'!$C$57,,$E219='Impact of trust strategy'!$C$66,,$E219='Impact of trust strategy'!$C$75,$E219='Impact of trust strategy'!$C$84,$E219='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD219=0,X219,X219/SUMIF($C$6:$C$455,$C219,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B219,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":533.69150773993806},{"$f":"IFERROR(IF($AD219=0,Y219,Y219/SUMIF($C$6:$C$455,$C219,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B219,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":547.39601547987604},{"$f":"IFERROR(IF($AD219=0,Z219,Z219/SUMIF($C$6:$C$455,$C219,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B219,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":568.86090712074292},{"$f":"IFERROR(IF($AD219=0,AA219,AA219/SUMIF($C$6:$C$455,$C219,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B219,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":590.53219195046427},{"$f":"IFERROR(IF($AD219=0,AB219,AB219/SUMIF($C$6:$C$455,$C219,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B219,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":612.40986996904007},null,"EDG","ED","Test Spec 5","A&E","65-74",520,533.69150773993806,547.39601547987604,568.86090712074292,590.53219195046427,612.40986996904007]
["EDH","ED",24,"Test Spec 5A&E",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"A&E","75-84",{"$f":"'Historical volumes'!$K37","v":540},null,{"$f":"H220*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G220,'Demographic Change'!$B$16:$B$24,0))))","v":544.80474542758282},{"$f":"J220*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G220,'Demographic Change'!$B$16:$B$24,0))))","v":549.60949085516563},{"$f":"K220*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G220,'Demographic Change'!$B$16:$B$24,0))))","v":557.12802768166091},{"$f":"L220*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G220,'Demographic Change'!$B$16:$B$24,0))))","v":564.73554127533373},{"$f":"M220*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G220,'Demographic Change'!$B$16:$B$24,0))))","v":572.43203163618398},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E220,E220='Non-Demographic Change'!$C$20,E220='Non-Demographic Change'!$C$29,E220='Non-Demographic Change'!$C$38,E220='Non-Demographic Change'!$C$47,E220='Non-Demographic Change'!$C$56,E220='Non-Demographic Change'!$C$65,E220='Non-Demographic Change'!$C$74,E220='Non-Demographic Change'!$C$83,E220='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P220=0,J220,(J220/SUMIF($C$6:$C$455,$C220,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B220,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":544.80474542758282},{"$f":"IFERROR(IF($P220=0,K220,(K220/SUMIF($C$6:$C$455,$C220,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B220,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":549.60949085516563},{"$f":"IFERROR(IF($P220=0,L220,(L220/SUMIF($C$6:$C$455,$C220,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B220,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.12802768166091},{"$f":"IFERROR(IF($P220=0,M220,(M220/SUMIF($C$6:$C$455,$C220,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B220,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.73554127533373},{"$f":"IFERROR(IF($P220=0,N220,(N220/SUMIF($C$6:$C$455,$C220,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B220,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":572.43203163618398},null,{"$f":"IF(OR($E220='Commissioner plans'!$C$12,$E220='Commissioner plans'!$C$21,$E220='Commissioner plans'!$C$30,$E220='Commissioner plans'!$C$39,$E220='Commissioner plans'!$C$48,,$E220='Commissioner plans'!$C$57,,$E220='Commissioner plans'!$C$66,,$E220='Commissioner plans'!$C$75,$E220='Commissioner plans'!$C$84,$E220='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W220=0,Q220,Q220/SUMIF($C$6:$C$455,$C220,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B220,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":542.08072170044488},{"$f":"IFERROR(IF($W220=0,R220,R220/SUMIF($C$6:$C$455,$C220,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B220,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":546.86144340088981},{"$f":"IFERROR(IF($W220=0,S220,S220/SUMIF($C$6:$C$455,$C220,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B220,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":554.34238754325258},{"$f":"IFERROR(IF($W220=0,T220,T220/SUMIF($C$6:$C$455,$C220,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B220,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":561.91186356895707},{"$f":"IFERROR(IF($W220=0,U220,U220/SUMIF($C$6:$C$455,$C220,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B220,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":569.56987147800305},null,{"$f":"IF(OR($E220='Impact of trust strategy'!$C$12,$E220='Impact of trust strategy'!$C$21,$E220='Impact of trust strategy'!$C$30,$E220='Impact of trust strategy'!$C$39,$E220='Impact of trust strategy'!$C$48,,$E220='Impact of trust strategy'!$C$57,,$E220='Impact of trust strategy'!$C$66,,$E220='Impact of trust strategy'!$C$75,$E220='Impact of trust strategy'!$C$84,$E220='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD220=0,X220,X220/SUMIF($C$6:$C$455,$C220,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B220,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":544.79112530894702},{"$f":"IFERROR(IF($AD220=0,Y220,Y220/SUMIF($C$6:$C$455,$C220,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B220,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":549.59575061789417},{"$f":"IFERROR(IF($AD220=0,Z220,Z220/SUMIF($C$6:$C$455,$C220,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B220,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.11409948096878},{"$f":"IFERROR(IF($AD220=0,AA220,AA220/SUMIF($C$6:$C$455,$C220,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B220,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":564.72142288680175},{"$f":"IFERROR(IF($AD220=0,AB220,AB220/SUMIF($C$6:$C$455,$C220,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B220,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":572.41772083539297},null,"EDH","ED","Test Spec 5","A&E","75-84",540,544.79112530894702,549.59575061789417,557.11409948096878,564.72142288680175,572.41772083539297]
["EDI","ED",24,"Test Spec 5A&E",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"A&E","85+",{"$f":"'Historical volumes'!$L37","v":560},null,{"$f":"H221*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G221,'Demographic Change'!$B$16:$B$24,0))))","v":536.94708186707385},{"$f":"J221*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G221,'Demographic Change'!$B$16:$B$24,0))))","v":513.8941637341477},{"$f":"K221*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G221,'Demographic Change'!$B$16:$B$24,0))))","v":477.82750149392461},{"$f":"L221*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G221,'Demographic Change'!$B$16:$B$24,0))))","v":441.42620011951391},{"$f":"M221*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G221,'Demographic Change'!$B$16:$B$24,0))))","v":404.65307748489465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E221,E221='Non-Demographic Change'!$C$20,E221='Non-Demographic Change'!$C$29,E221='Non-Demographic Change'!$C$38,E221='Non-Demographic Change'!$C$47,E221='Non-Demographic Change'!$C$56,E221='Non-Demographic Change'!$C$65,E221='Non-Demographic Change'!$C$74,E221='Non-Demographic Change'!$C$83,E221='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P221=0,J221,(J221/SUMIF($C$6:$C$455,$C221,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B221,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.94708186707385},{"$f":"IFERROR(IF($P221=0,K221,(K221/SUMIF($C$6:$C$455,$C221,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B221,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":513.8941637341477},{"$f":"IFERROR(IF($P221=0,L221,(L221/SUMIF($C$6:$C$455,$C221,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B221,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":477.82750149392461},{"$f":"IFERROR(IF($P221=0,M221,(M221/SUMIF($C$6:$C$455,$C221,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B221,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":441.42620011951391},{"$f":"IFERROR(IF($P221=0,N221,(N221/SUMIF($C$6:$C$455,$C221,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B221,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.65307748489465},null,{"$f":"IF(OR($E221='Commissioner plans'!$C$12,$E221='Commissioner plans'!$C$21,$E221='Commissioner plans'!$C$30,$E221='Commissioner plans'!$C$39,$E221='Commissioner plans'!$C$48,,$E221='Commissioner plans'!$C$57,,$E221='Commissioner plans'!$C$66,,$E221='Commissioner plans'!$C$75,$E221='Commissioner plans'!$C$84,$E221='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W221=0,Q221,Q221/SUMIF($C$6:$C$455,$C221,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B221,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":534.26234645773843},{"$f":"IFERROR(IF($W221=0,R221,R221/SUMIF($C$6:$C$455,$C221,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B221,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":511.32469291547693},{"$f":"IFERROR(IF($W221=0,S221,S221/SUMIF($C$6:$C$455,$C221,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B221,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":475.43836398645499},{"$f":"IFERROR(IF($W221=0,T221,T221/SUMIF($C$6:$C$455,$C221,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B221,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":439.21906911891631},{"$f":"IFERROR(IF($W221=0,U221,U221/SUMIF($C$6:$C$455,$C221,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B221,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":402.62981209747016},null,{"$f":"IF(OR($E221='Impact of trust strategy'!$C$12,$E221='Impact of trust strategy'!$C$21,$E221='Impact of trust strategy'!$C$30,$E221='Impact of trust strategy'!$C$39,$E221='Impact of trust strategy'!$C$48,,$E221='Impact of trust strategy'!$C$57,,$E221='Impact of trust strategy'!$C$66,,$E221='Impact of trust strategy'!$C$75,$E221='Impact of trust strategy'!$C$84,$E221='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD221=0,X221,X221/SUMIF($C$6:$C$455,$C221,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B221,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":536.93365819002702},{"$f":"IFERROR(IF($AD221=0,Y221,Y221/SUMIF($C$6:$C$455,$C221,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B221,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":513.88131638005427},{"$f":"IFERROR(IF($AD221=0,Z221,Z221/SUMIF($C$6:$C$455,$C221,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B221,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":477.81555580638724},{"$f":"IFERROR(IF($AD221=0,AA221,AA221/SUMIF($C$6:$C$455,$C221,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B221,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":441.41516446451084},{"$f":"IFERROR(IF($AD221=0,AB221,AB221/SUMIF($C$6:$C$455,$C221,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B221,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":404.64296115795747},null,"EDI","ED","Test Spec 5","A&E","85+",560,536.93365819002702,513.88131638005427,477.81555580638724,441.41516446451084,404.64296115795747]
["EEA","EE",25,"Test Spec 5Community",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Community","0-18",{"$f":"'Historical volumes'!$D38","v":420},null,{"$f":"H222*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G222,'Demographic Change'!$B$16:$B$24,0))))","v":424.71170502350901},{"$f":"J222*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G222,'Demographic Change'!$B$16:$B$24,0))))","v":429.42341004701808},{"$f":"K222*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G222,'Demographic Change'!$B$16:$B$24,0))))","v":436.80277159119032},{"$f":"L222*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G222,'Demographic Change'!$B$16:$B$24,0))))","v":444.25142291512003},{"$f":"M222*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G222,'Demographic Change'!$B$16:$B$24,0))))","v":451.76936401880721},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E222,E222='Non-Demographic Change'!$C$20,E222='Non-Demographic Change'!$C$29,E222='Non-Demographic Change'!$C$38,E222='Non-Demographic Change'!$C$47,E222='Non-Demographic Change'!$C$56,E222='Non-Demographic Change'!$C$65,E222='Non-Demographic Change'!$C$74,E222='Non-Demographic Change'!$C$83,E222='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P222=0,J222,(J222/SUMIF($C$6:$C$455,$C222,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B222,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.71170502350901},{"$f":"IFERROR(IF($P222=0,K222,(K222/SUMIF($C$6:$C$455,$C222,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B222,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":429.42341004701808},{"$f":"IFERROR(IF($P222=0,L222,(L222/SUMIF($C$6:$C$455,$C222,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B222,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":436.80277159119032},{"$f":"IFERROR(IF($P222=0,M222,(M222/SUMIF($C$6:$C$455,$C222,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B222,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.25142291512003},{"$f":"IFERROR(IF($P222=0,N222,(N222/SUMIF($C$6:$C$455,$C222,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B222,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.76936401880721},null,{"$f":"IF(OR($E222='Commissioner plans'!$C$12,$E222='Commissioner plans'!$C$21,$E222='Commissioner plans'!$C$30,$E222='Commissioner plans'!$C$39,$E222='Commissioner plans'!$C$48,,$E222='Commissioner plans'!$C$57,,$E222='Commissioner plans'!$C$66,,$E222='Commissioner plans'!$C$75,$E222='Commissioner plans'!$C$84,$E222='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W222=0,Q222,Q222/SUMIF($C$6:$C$455,$C222,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B222,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":422.58814649839144},{"$f":"IFERROR(IF($W222=0,R222,R222/SUMIF($C$6:$C$455,$C222,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B222,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.27629299678301},{"$f":"IFERROR(IF($W222=0,S222,S222/SUMIF($C$6:$C$455,$C222,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B222,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":434.61875773323436},{"$f":"IFERROR(IF($W222=0,T222,T222/SUMIF($C$6:$C$455,$C222,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B222,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":442.03016580054441},{"$f":"IFERROR(IF($W222=0,U222,U222/SUMIF($C$6:$C$455,$C222,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B222,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":449.51051719871316},null,{"$f":"IF(OR($E222='Impact of trust strategy'!$C$12,$E222='Impact of trust strategy'!$C$21,$E222='Impact of trust strategy'!$C$30,$E222='Impact of trust strategy'!$C$39,$E222='Impact of trust strategy'!$C$48,,$E222='Impact of trust strategy'!$C$57,,$E222='Impact of trust strategy'!$C$66,,$E222='Impact of trust strategy'!$C$75,$E222='Impact of trust strategy'!$C$84,$E222='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD222=0,X222,X222/SUMIF($C$6:$C$455,$C222,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B222,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":424.70108723088333},{"$f":"IFERROR(IF($AD222=0,Y222,Y222/SUMIF($C$6:$C$455,$C222,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B222,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":429.41267446176687},{"$f":"IFERROR(IF($AD222=0,Z222,Z222/SUMIF($C$6:$C$455,$C222,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B222,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":436.79185152190047},{"$f":"IFERROR(IF($AD222=0,AA222,AA222/SUMIF($C$6:$C$455,$C222,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B222,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":444.24031662954707},{"$f":"IFERROR(IF($AD222=0,AB222,AB222/SUMIF($C$6:$C$455,$C222,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B222,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":451.75806978470666},null,"EEA","EE","Test Spec 5","Community","0-18",420,424.70108723088333,429.41267446176687,436.79185152190047,444.24031662954707,451.75806978470666]
["EEB","EE",25,"Test Spec 5Community",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Community","19-24",{"$f":"'Historical volumes'!$E38","v":440},null,{"$f":"H223*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G223,'Demographic Change'!$B$16:$B$24,0))))","v":446.72648720505157},{"$f":"J223*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G223,'Demographic Change'!$B$16:$B$24,0))))","v":453.45297441010314},{"$f":"K223*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G223,'Demographic Change'!$B$16:$B$24,0))))","v":463.98138916583594},{"$f":"L223*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G223,'Demographic Change'!$B$16:$B$24,0))))","v":474.61947490860769},{"$f":"M223*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G223,'Demographic Change'!$B$16:$B$24,0))))","v":485.36723163841822},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E223,E223='Non-Demographic Change'!$C$20,E223='Non-Demographic Change'!$C$29,E223='Non-Demographic Change'!$C$38,E223='Non-Demographic Change'!$C$47,E223='Non-Demographic Change'!$C$56,E223='Non-Demographic Change'!$C$65,E223='Non-Demographic Change'!$C$74,E223='Non-Demographic Change'!$C$83,E223='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P223=0,J223,(J223/SUMIF($C$6:$C$455,$C223,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B223,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":446.72648720505157},{"$f":"IFERROR(IF($P223=0,K223,(K223/SUMIF($C$6:$C$455,$C223,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B223,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.45297441010314},{"$f":"IFERROR(IF($P223=0,L223,(L223/SUMIF($C$6:$C$455,$C223,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B223,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.98138916583594},{"$f":"IFERROR(IF($P223=0,M223,(M223/SUMIF($C$6:$C$455,$C223,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B223,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.61947490860769},{"$f":"IFERROR(IF($P223=0,N223,(N223/SUMIF($C$6:$C$455,$C223,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B223,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":485.36723163841822},null,{"$f":"IF(OR($E223='Commissioner plans'!$C$12,$E223='Commissioner plans'!$C$21,$E223='Commissioner plans'!$C$30,$E223='Commissioner plans'!$C$39,$E223='Commissioner plans'!$C$48,,$E223='Commissioner plans'!$C$57,,$E223='Commissioner plans'!$C$66,,$E223='Commissioner plans'!$C$75,$E223='Commissioner plans'!$C$84,$E223='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W223=0,Q223,Q223/SUMIF($C$6:$C$455,$C223,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B223,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":444.49285476902634},{"$f":"IFERROR(IF($W223=0,R223,R223/SUMIF($C$6:$C$455,$C223,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B223,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":451.18570953805261},{"$f":"IFERROR(IF($W223=0,S223,S223/SUMIF($C$6:$C$455,$C223,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B223,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":461.66148222000675},{"$f":"IFERROR(IF($W223=0,T223,T223/SUMIF($C$6:$C$455,$C223,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B223,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":472.24637753406466},{"$f":"IFERROR(IF($W223=0,U223,U223/SUMIF($C$6:$C$455,$C223,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B223,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":482.94039548022613},null,{"$f":"IF(OR($E223='Impact of trust strategy'!$C$12,$E223='Impact of trust strategy'!$C$21,$E223='Impact of trust strategy'!$C$30,$E223='Impact of trust strategy'!$C$39,$E223='Impact of trust strategy'!$C$48,,$E223='Impact of trust strategy'!$C$57,,$E223='Impact of trust strategy'!$C$66,,$E223='Impact of trust strategy'!$C$75,$E223='Impact of trust strategy'!$C$84,$E223='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD223=0,X223,X223/SUMIF($C$6:$C$455,$C223,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B223,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":446.71531904287144},{"$f":"IFERROR(IF($AD223=0,Y223,Y223/SUMIF($C$6:$C$455,$C223,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B223,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":453.4416380857428},{"$f":"IFERROR(IF($AD223=0,Z223,Z223/SUMIF($C$6:$C$455,$C223,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B223,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":463.96978963110672},{"$f":"IFERROR(IF($AD223=0,AA223,AA223/SUMIF($C$6:$C$455,$C223,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B223,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":474.60760942173494},{"$f":"IFERROR(IF($AD223=0,AB223,AB223/SUMIF($C$6:$C$455,$C223,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B223,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":485.35509745762721},null,"EEB","EE","Test Spec 5","Community","19-24",440,446.71531904287144,453.4416380857428,463.96978963110672,474.60760942173494,485.35509745762721]
["EEC","EE",25,"Test Spec 5Community",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Community","25-34",{"$f":"'Historical volumes'!$F38","v":460},null,{"$f":"H224*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G224,'Demographic Change'!$B$16:$B$24,0))))","v":464.43484042553195},{"$f":"J224*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G224,'Demographic Change'!$B$16:$B$24,0))))","v":468.86968085106383},{"$f":"K224*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G224,'Demographic Change'!$B$16:$B$24,0))))","v":475.82779255319156},{"$f":"L224*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G224,'Demographic Change'!$B$16:$B$24,0))))","v":482.86236702127667},{"$f":"M224*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G224,'Demographic Change'!$B$16:$B$24,0))))","v":489.97340425531922},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E224,E224='Non-Demographic Change'!$C$20,E224='Non-Demographic Change'!$C$29,E224='Non-Demographic Change'!$C$38,E224='Non-Demographic Change'!$C$47,E224='Non-Demographic Change'!$C$56,E224='Non-Demographic Change'!$C$65,E224='Non-Demographic Change'!$C$74,E224='Non-Demographic Change'!$C$83,E224='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P224=0,J224,(J224/SUMIF($C$6:$C$455,$C224,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B224,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.43484042553195},{"$f":"IFERROR(IF($P224=0,K224,(K224/SUMIF($C$6:$C$455,$C224,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B224,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.86968085106383},{"$f":"IFERROR(IF($P224=0,L224,(L224/SUMIF($C$6:$C$455,$C224,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B224,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":475.82779255319156},{"$f":"IFERROR(IF($P224=0,M224,(M224/SUMIF($C$6:$C$455,$C224,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B224,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.86236702127667},{"$f":"IFERROR(IF($P224=0,N224,(N224/SUMIF($C$6:$C$455,$C224,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B224,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.97340425531922},null,{"$f":"IF(OR($E224='Commissioner plans'!$C$12,$E224='Commissioner plans'!$C$21,$E224='Commissioner plans'!$C$30,$E224='Commissioner plans'!$C$39,$E224='Commissioner plans'!$C$48,,$E224='Commissioner plans'!$C$57,,$E224='Commissioner plans'!$C$66,,$E224='Commissioner plans'!$C$75,$E224='Commissioner plans'!$C$84,$E224='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W224=0,Q224,Q224/SUMIF($C$6:$C$455,$C224,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B224,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.11266622340429},{"$f":"IFERROR(IF($W224=0,R224,R224/SUMIF($C$6:$C$455,$C224,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B224,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.52533244680853},{"$f":"IFERROR(IF($W224=0,S224,S224/SUMIF($C$6:$C$455,$C224,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B224,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":473.44865359042558},{"$f":"IFERROR(IF($W224=0,T224,T224/SUMIF($C$6:$C$455,$C224,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B224,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":480.44805518617028},{"$f":"IFERROR(IF($W224=0,U224,U224/SUMIF($C$6:$C$455,$C224,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B224,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":487.52353723404264},null,{"$f":"IF(OR($E224='Impact of trust strategy'!$C$12,$E224='Impact of trust strategy'!$C$21,$E224='Impact of trust strategy'!$C$30,$E224='Impact of trust strategy'!$C$39,$E224='Impact of trust strategy'!$C$48,,$E224='Impact of trust strategy'!$C$57,,$E224='Impact of trust strategy'!$C$66,,$E224='Impact of trust strategy'!$C$75,$E224='Impact of trust strategy'!$C$84,$E224='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD224=0,X224,X224/SUMIF($C$6:$C$455,$C224,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B224,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.42322955452124},{"$f":"IFERROR(IF($AD224=0,Y224,Y224/SUMIF($C$6:$C$455,$C224,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B224,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.85795910904255},{"$f":"IFERROR(IF($AD224=0,Z224,Z224/SUMIF($C$6:$C$455,$C224,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B224,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":475.81589685837764},{"$f":"IFERROR(IF($AD224=0,AA224,AA224/SUMIF($C$6:$C$455,$C224,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B224,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":482.85029546210109},{"$f":"IFERROR(IF($AD224=0,AB224,AB224/SUMIF($C$6:$C$455,$C224,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B224,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":489.96115492021278},null,"EEC","EE","Test Spec 5","Community","25-34",460,464.42322955452124,468.85795910904255,475.81589685837764,482.85029546210109,489.96115492021278]
["EED","EE",25,"Test Spec 5Community",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Community","35-44",{"$f":"'Historical volumes'!$G38","v":480},null,{"$f":"H225*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G225,'Demographic Change'!$B$16:$B$24,0))))","v":464.42045708330232},{"$f":"J225*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G225,'Demographic Change'!$B$16:$B$24,0))))","v":448.84091416660465},{"$f":"K225*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G225,'Demographic Change'!$B$16:$B$24,0))))","v":424.4710786868161},{"$f":"L225*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G225,'Demographic Change'!$B$16:$B$24,0))))","v":399.85111293084196},{"$f":"M225*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G225,'Demographic Change'!$B$16:$B$24,0))))","v":374.98101689868236},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E225,E225='Non-Demographic Change'!$C$20,E225='Non-Demographic Change'!$C$29,E225='Non-Demographic Change'!$C$38,E225='Non-Demographic Change'!$C$47,E225='Non-Demographic Change'!$C$56,E225='Non-Demographic Change'!$C$65,E225='Non-Demographic Change'!$C$74,E225='Non-Demographic Change'!$C$83,E225='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P225=0,J225,(J225/SUMIF($C$6:$C$455,$C225,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B225,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.42045708330232},{"$f":"IFERROR(IF($P225=0,K225,(K225/SUMIF($C$6:$C$455,$C225,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B225,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.84091416660465},{"$f":"IFERROR(IF($P225=0,L225,(L225/SUMIF($C$6:$C$455,$C225,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B225,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.4710786868161},{"$f":"IFERROR(IF($P225=0,M225,(M225/SUMIF($C$6:$C$455,$C225,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B225,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.85111293084196},{"$f":"IFERROR(IF($P225=0,N225,(N225/SUMIF($C$6:$C$455,$C225,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B225,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.98101689868236},null,{"$f":"IF(OR($E225='Commissioner plans'!$C$12,$E225='Commissioner plans'!$C$21,$E225='Commissioner plans'!$C$30,$E225='Commissioner plans'!$C$39,$E225='Commissioner plans'!$C$48,,$E225='Commissioner plans'!$C$57,,$E225='Commissioner plans'!$C$66,,$E225='Commissioner plans'!$C$75,$E225='Commissioner plans'!$C$84,$E225='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W225=0,Q225,Q225/SUMIF($C$6:$C$455,$C225,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B225,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.0983547978858},{"$f":"IFERROR(IF($W225=0,R225,R225/SUMIF($C$6:$C$455,$C225,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B225,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.59670959577164},{"$f":"IFERROR(IF($W225=0,S225,S225/SUMIF($C$6:$C$455,$C225,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B225,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":422.34872329338202},{"$f":"IFERROR(IF($W225=0,T225,T225/SUMIF($C$6:$C$455,$C225,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B225,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.85185736618774},{"$f":"IFERROR(IF($W225=0,U225,U225/SUMIF($C$6:$C$455,$C225,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B225,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.10611181418892},null,{"$f":"IF(OR($E225='Impact of trust strategy'!$C$12,$E225='Impact of trust strategy'!$C$21,$E225='Impact of trust strategy'!$C$30,$E225='Impact of trust strategy'!$C$39,$E225='Impact of trust strategy'!$C$48,,$E225='Impact of trust strategy'!$C$57,,$E225='Impact of trust strategy'!$C$66,,$E225='Impact of trust strategy'!$C$75,$E225='Impact of trust strategy'!$C$84,$E225='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD225=0,X225,X225/SUMIF($C$6:$C$455,$C225,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B225,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.40884657187519},{"$f":"IFERROR(IF($AD225=0,Y225,Y225/SUMIF($C$6:$C$455,$C225,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B225,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.82969314375043},{"$f":"IFERROR(IF($AD225=0,Z225,Z225/SUMIF($C$6:$C$455,$C225,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B225,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":424.46046690984889},{"$f":"IFERROR(IF($AD225=0,AA225,AA225/SUMIF($C$6:$C$455,$C225,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B225,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.84111665301862},{"$f":"IFERROR(IF($AD225=0,AB225,AB225/SUMIF($C$6:$C$455,$C225,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B225,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":374.97164237325984},null,"EED","EE","Test Spec 5","Community","35-44",480,464.40884657187519,448.82969314375043,424.46046690984889,399.84111665301862,374.97164237325984]
["EEE","EE",25,"Test Spec 5Community",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Community","45-54",{"$f":"'Historical volumes'!$H38","v":500},null,{"$f":"H226*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G226,'Demographic Change'!$B$16:$B$24,0))))","v":496.12229679343773},{"$f":"J226*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G226,'Demographic Change'!$B$16:$B$24,0))))","v":492.24459358687545},{"$f":"K226*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G226,'Demographic Change'!$B$16:$B$24,0))))","v":486.16703952274418},{"$f":"L226*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G226,'Demographic Change'!$B$16:$B$24,0))))","v":480.01491424310211},{"$f":"M226*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G226,'Demographic Change'!$B$16:$B$24,0))))","v":473.78821774794926},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E226,E226='Non-Demographic Change'!$C$20,E226='Non-Demographic Change'!$C$29,E226='Non-Demographic Change'!$C$38,E226='Non-Demographic Change'!$C$47,E226='Non-Demographic Change'!$C$56,E226='Non-Demographic Change'!$C$65,E226='Non-Demographic Change'!$C$74,E226='Non-Demographic Change'!$C$83,E226='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P226=0,J226,(J226/SUMIF($C$6:$C$455,$C226,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B226,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":496.12229679343773},{"$f":"IFERROR(IF($P226=0,K226,(K226/SUMIF($C$6:$C$455,$C226,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B226,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":492.24459358687545},{"$f":"IFERROR(IF($P226=0,L226,(L226/SUMIF($C$6:$C$455,$C226,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B226,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":486.16703952274418},{"$f":"IFERROR(IF($P226=0,M226,(M226/SUMIF($C$6:$C$455,$C226,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B226,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":480.01491424310211},{"$f":"IFERROR(IF($P226=0,N226,(N226/SUMIF($C$6:$C$455,$C226,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B226,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":473.78821774794926},null,{"$f":"IF(OR($E226='Commissioner plans'!$C$12,$E226='Commissioner plans'!$C$21,$E226='Commissioner plans'!$C$30,$E226='Commissioner plans'!$C$39,$E226='Commissioner plans'!$C$48,,$E226='Commissioner plans'!$C$57,,$E226='Commissioner plans'!$C$66,,$E226='Commissioner plans'!$C$75,$E226='Commissioner plans'!$C$84,$E226='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W226=0,Q226,Q226/SUMIF($C$6:$C$455,$C226,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B226,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":493.64168530947052},{"$f":"IFERROR(IF($W226=0,R226,R226/SUMIF($C$6:$C$455,$C226,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B226,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":489.78337061894109},{"$f":"IFERROR(IF($W226=0,S226,S226/SUMIF($C$6:$C$455,$C226,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B226,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":483.73620432513047},{"$f":"IFERROR(IF($W226=0,T226,T226/SUMIF($C$6:$C$455,$C226,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B226,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":477.61483967188661},{"$f":"IFERROR(IF($W226=0,U226,U226/SUMIF($C$6:$C$455,$C226,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B226,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":471.41927665920952},null,{"$f":"IF(OR($E226='Impact of trust strategy'!$C$12,$E226='Impact of trust strategy'!$C$21,$E226='Impact of trust strategy'!$C$30,$E226='Impact of trust strategy'!$C$39,$E226='Impact of trust strategy'!$C$48,,$E226='Impact of trust strategy'!$C$57,,$E226='Impact of trust strategy'!$C$66,,$E226='Impact of trust strategy'!$C$75,$E226='Impact of trust strategy'!$C$84,$E226='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD226=0,X226,X226/SUMIF($C$6:$C$455,$C226,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B226,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":496.1098937360178},{"$f":"IFERROR(IF($AD226=0,Y226,Y226/SUMIF($C$6:$C$455,$C226,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B226,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":492.23228747203575},{"$f":"IFERROR(IF($AD226=0,Z226,Z226/SUMIF($C$6:$C$455,$C226,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B226,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":486.15488534675609},{"$f":"IFERROR(IF($AD226=0,AA226,AA226/SUMIF($C$6:$C$455,$C226,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B226,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":480.002913870246},{"$f":"IFERROR(IF($AD226=0,AB226,AB226/SUMIF($C$6:$C$455,$C226,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B226,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":473.7763730425055},null,"EEE","EE","Test Spec 5","Community","45-54",500,496.1098937360178,492.23228747203575,486.15488534675609,480.002913870246,473.7763730425055]
["EEF","EE",25,"Test Spec 5Community",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Community","55-64",{"$f":"'Historical volumes'!$I38","v":520},null,{"$f":"H227*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G227,'Demographic Change'!$B$16:$B$24,0))))","v":530.78918117821411},{"$f":"J227*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G227,'Demographic Change'!$B$16:$B$24,0))))","v":541.57836235642822},{"$f":"K227*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G227,'Demographic Change'!$B$16:$B$24,0))))","v":558.45572434234884},{"$f":"L227*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G227,'Demographic Change'!$B$16:$B$24,0))))","v":575.48721748795833},{"$f":"M227*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G227,'Demographic Change'!$B$16:$B$24,0))))","v":592.67284179325657},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E227,E227='Non-Demographic Change'!$C$20,E227='Non-Demographic Change'!$C$29,E227='Non-Demographic Change'!$C$38,E227='Non-Demographic Change'!$C$47,E227='Non-Demographic Change'!$C$56,E227='Non-Demographic Change'!$C$65,E227='Non-Demographic Change'!$C$74,E227='Non-Demographic Change'!$C$83,E227='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P227=0,J227,(J227/SUMIF($C$6:$C$455,$C227,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B227,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":530.78918117821411},{"$f":"IFERROR(IF($P227=0,K227,(K227/SUMIF($C$6:$C$455,$C227,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B227,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":541.57836235642822},{"$f":"IFERROR(IF($P227=0,L227,(L227/SUMIF($C$6:$C$455,$C227,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B227,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.45572434234884},{"$f":"IFERROR(IF($P227=0,M227,(M227/SUMIF($C$6:$C$455,$C227,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B227,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":575.48721748795833},{"$f":"IFERROR(IF($P227=0,N227,(N227/SUMIF($C$6:$C$455,$C227,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B227,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":592.67284179325657},null,{"$f":"IF(OR($E227='Commissioner plans'!$C$12,$E227='Commissioner plans'!$C$21,$E227='Commissioner plans'!$C$30,$E227='Commissioner plans'!$C$39,$E227='Commissioner plans'!$C$48,,$E227='Commissioner plans'!$C$57,,$E227='Commissioner plans'!$C$66,,$E227='Commissioner plans'!$C$75,$E227='Commissioner plans'!$C$84,$E227='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W227=0,Q227,Q227/SUMIF($C$6:$C$455,$C227,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B227,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":528.13523527232303},{"$f":"IFERROR(IF($W227=0,R227,R227/SUMIF($C$6:$C$455,$C227,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B227,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":538.87047054464608},{"$f":"IFERROR(IF($W227=0,S227,S227/SUMIF($C$6:$C$455,$C227,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B227,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.66344572063713},{"$f":"IFERROR(IF($W227=0,T227,T227/SUMIF($C$6:$C$455,$C227,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B227,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":572.6097814005185},{"$f":"IFERROR(IF($W227=0,U227,U227/SUMIF($C$6:$C$455,$C227,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B227,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":589.70947758429031},null,{"$f":"IF(OR($E227='Impact of trust strategy'!$C$12,$E227='Impact of trust strategy'!$C$21,$E227='Impact of trust strategy'!$C$30,$E227='Impact of trust strategy'!$C$39,$E227='Impact of trust strategy'!$C$48,,$E227='Impact of trust strategy'!$C$57,,$E227='Impact of trust strategy'!$C$66,,$E227='Impact of trust strategy'!$C$75,$E227='Impact of trust strategy'!$C$84,$E227='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD227=0,X227,X227/SUMIF($C$6:$C$455,$C227,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B227,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":530.77591144868461},{"$f":"IFERROR(IF($AD227=0,Y227,Y227/SUMIF($C$6:$C$455,$C227,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B227,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":541.56482289736925},{"$f":"IFERROR(IF($AD227=0,Z227,Z227/SUMIF($C$6:$C$455,$C227,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B227,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":558.44176294924023},{"$f":"IFERROR(IF($AD227=0,AA227,AA227/SUMIF($C$6:$C$455,$C227,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B227,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":575.47283030752101},{"$f":"IFERROR(IF($AD227=0,AB227,AB227/SUMIF($C$6:$C$455,$C227,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B227,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":592.65802497221171},null,"EEF","EE","Test Spec 5","Community","55-64",520,530.77591144868461,541.56482289736925,558.44176294924023,575.47283030752101,592.65802497221171]
["EEG","EE",25,"Test Spec 5Community",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Community","65-74",{"$f":"'Historical volumes'!$J38","v":540},null,{"$f":"H228*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G228,'Demographic Change'!$B$16:$B$24,0))))","v":554.23195999047402},{"$f":"J228*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G228,'Demographic Change'!$B$16:$B$24,0))))","v":568.46391998094794},{"$f":"K228*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G228,'Demographic Change'!$B$16:$B$24,0))))","v":590.75494165277462},{"$f":"L228*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G228,'Demographic Change'!$B$16:$B$24,0))))","v":613.26030007144573},{"$f":"M228*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G228,'Demographic Change'!$B$16:$B$24,0))))","v":635.97999523696137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E228,E228='Non-Demographic Change'!$C$20,E228='Non-Demographic Change'!$C$29,E228='Non-Demographic Change'!$C$38,E228='Non-Demographic Change'!$C$47,E228='Non-Demographic Change'!$C$56,E228='Non-Demographic Change'!$C$65,E228='Non-Demographic Change'!$C$74,E228='Non-Demographic Change'!$C$83,E228='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P228=0,J228,(J228/SUMIF($C$6:$C$455,$C228,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B228,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.23195999047402},{"$f":"IFERROR(IF($P228=0,K228,(K228/SUMIF($C$6:$C$455,$C228,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B228,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.46391998094794},{"$f":"IFERROR(IF($P228=0,L228,(L228/SUMIF($C$6:$C$455,$C228,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B228,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.75494165277462},{"$f":"IFERROR(IF($P228=0,M228,(M228/SUMIF($C$6:$C$455,$C228,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B228,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":613.26030007144573},{"$f":"IFERROR(IF($P228=0,N228,(N228/SUMIF($C$6:$C$455,$C228,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B228,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":635.97999523696137},null,{"$f":"IF(OR($E228='Commissioner plans'!$C$12,$E228='Commissioner plans'!$C$21,$E228='Commissioner plans'!$C$30,$E228='Commissioner plans'!$C$39,$E228='Commissioner plans'!$C$48,,$E228='Commissioner plans'!$C$57,,$E228='Commissioner plans'!$C$66,,$E228='Commissioner plans'!$C$75,$E228='Commissioner plans'!$C$84,$E228='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W228=0,Q228,Q228/SUMIF($C$6:$C$455,$C228,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B228,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":551.4608001905217},{"$f":"IFERROR(IF($W228=0,R228,R228/SUMIF($C$6:$C$455,$C228,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B228,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":565.62160038104321},{"$f":"IFERROR(IF($W228=0,S228,S228/SUMIF($C$6:$C$455,$C228,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B228,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":587.80116694451078},{"$f":"IFERROR(IF($W228=0,T228,T228/SUMIF($C$6:$C$455,$C228,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B228,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":610.19399857108851},{"$f":"IFERROR(IF($W228=0,U228,U228/SUMIF($C$6:$C$455,$C228,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B228,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":632.80009526077652},null,{"$f":"IF(OR($E228='Impact of trust strategy'!$C$12,$E228='Impact of trust strategy'!$C$21,$E228='Impact of trust strategy'!$C$30,$E228='Impact of trust strategy'!$C$39,$E228='Impact of trust strategy'!$C$48,,$E228='Impact of trust strategy'!$C$57,,$E228='Impact of trust strategy'!$C$66,,$E228='Impact of trust strategy'!$C$75,$E228='Impact of trust strategy'!$C$84,$E228='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD228=0,X228,X228/SUMIF($C$6:$C$455,$C228,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B228,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":554.21810419147425},{"$f":"IFERROR(IF($AD228=0,Y228,Y228/SUMIF($C$6:$C$455,$C228,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B228,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":568.44970838294842},{"$f":"IFERROR(IF($AD228=0,Z228,Z228/SUMIF($C$6:$C$455,$C228,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B228,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":590.74017277923326},{"$f":"IFERROR(IF($AD228=0,AA228,AA228/SUMIF($C$6:$C$455,$C228,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B228,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":613.24496856394387},{"$f":"IFERROR(IF($AD228=0,AB228,AB228/SUMIF($C$6:$C$455,$C228,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B228,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":635.96409573708036},null,"EEG","EE","Test Spec 5","Community","65-74",540,554.21810419147425,568.44970838294842,590.74017277923326,613.24496856394387,635.96409573708036]
["EEH","EE",25,"Test Spec 5Community",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Community","75-84",{"$f":"'Historical volumes'!$K38","v":560},null,{"$f":"H229*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G229,'Demographic Change'!$B$16:$B$24,0))))","v":564.98269896193779},{"$f":"J229*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G229,'Demographic Change'!$B$16:$B$24,0))))","v":569.96539792387557},{"$f":"K229*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G229,'Demographic Change'!$B$16:$B$24,0))))","v":577.76239907727813},{"$f":"L229*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G229,'Demographic Change'!$B$16:$B$24,0))))","v":585.65167243367955},{"$f":"M229*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G229,'Demographic Change'!$B$16:$B$24,0))))","v":593.63321799307971},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E229,E229='Non-Demographic Change'!$C$20,E229='Non-Demographic Change'!$C$29,E229='Non-Demographic Change'!$C$38,E229='Non-Demographic Change'!$C$47,E229='Non-Demographic Change'!$C$56,E229='Non-Demographic Change'!$C$65,E229='Non-Demographic Change'!$C$74,E229='Non-Demographic Change'!$C$83,E229='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P229=0,J229,(J229/SUMIF($C$6:$C$455,$C229,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B229,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.98269896193779},{"$f":"IFERROR(IF($P229=0,K229,(K229/SUMIF($C$6:$C$455,$C229,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B229,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.96539792387557},{"$f":"IFERROR(IF($P229=0,L229,(L229/SUMIF($C$6:$C$455,$C229,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B229,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":577.76239907727813},{"$f":"IFERROR(IF($P229=0,M229,(M229/SUMIF($C$6:$C$455,$C229,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B229,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":585.65167243367955},{"$f":"IFERROR(IF($P229=0,N229,(N229/SUMIF($C$6:$C$455,$C229,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B229,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":593.63321799307971},null,{"$f":"IF(OR($E229='Commissioner plans'!$C$12,$E229='Commissioner plans'!$C$21,$E229='Commissioner plans'!$C$30,$E229='Commissioner plans'!$C$39,$E229='Commissioner plans'!$C$48,,$E229='Commissioner plans'!$C$57,,$E229='Commissioner plans'!$C$66,,$E229='Commissioner plans'!$C$75,$E229='Commissioner plans'!$C$84,$E229='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W229=0,Q229,Q229/SUMIF($C$6:$C$455,$C229,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B229,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":562.15778546712806},{"$f":"IFERROR(IF($W229=0,R229,R229/SUMIF($C$6:$C$455,$C229,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B229,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":567.1155709342562},{"$f":"IFERROR(IF($W229=0,S229,S229/SUMIF($C$6:$C$455,$C229,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B229,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":574.87358708189174},{"$f":"IFERROR(IF($W229=0,T229,T229/SUMIF($C$6:$C$455,$C229,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B229,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":582.72341407151112},{"$f":"IFERROR(IF($W229=0,U229,U229/SUMIF($C$6:$C$455,$C229,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B229,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":590.66505190311432},null,{"$f":"IF(OR($E229='Impact of trust strategy'!$C$12,$E229='Impact of trust strategy'!$C$21,$E229='Impact of trust strategy'!$C$30,$E229='Impact of trust strategy'!$C$39,$E229='Impact of trust strategy'!$C$48,,$E229='Impact of trust strategy'!$C$57,,$E229='Impact of trust strategy'!$C$66,,$E229='Impact of trust strategy'!$C$75,$E229='Impact of trust strategy'!$C$84,$E229='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD229=0,X229,X229/SUMIF($C$6:$C$455,$C229,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B229,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":564.96857439446364},{"$f":"IFERROR(IF($AD229=0,Y229,Y229/SUMIF($C$6:$C$455,$C229,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B229,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":569.95114878892741},{"$f":"IFERROR(IF($AD229=0,Z229,Z229/SUMIF($C$6:$C$455,$C229,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B229,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":577.74795501730114},{"$f":"IFERROR(IF($AD229=0,AA229,AA229/SUMIF($C$6:$C$455,$C229,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B229,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":585.63703114186865},{"$f":"IFERROR(IF($AD229=0,AB229,AB229/SUMIF($C$6:$C$455,$C229,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B229,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":593.61837716262983},null,"EEH","EE","Test Spec 5","Community","75-84",560,564.96857439446364,569.95114878892741,577.74795501730114,585.63703114186865,593.61837716262983]
["EEI","EE",25,"Test Spec 5Community",{"$f":"'Instructions and Choices'!$C$31","v":"Test Spec 5"},"Community","85+",{"$f":"'Historical volumes'!$L38","v":580},null,{"$f":"H230*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G230,'Demographic Change'!$B$16:$B$24,0))))","v":556.12376336232649},{"$f":"J230*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G230,'Demographic Change'!$B$16:$B$24,0))))","v":532.24752672465297},{"$f":"K230*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G230,'Demographic Change'!$B$16:$B$24,0))))","v":494.89276940442193},{"$f":"L230*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G230,'Demographic Change'!$B$16:$B$24,0))))","v":457.19142155235369},{"$f":"M230*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G230,'Demographic Change'!$B$16:$B$24,0))))","v":419.10497310935517},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E230,E230='Non-Demographic Change'!$C$20,E230='Non-Demographic Change'!$C$29,E230='Non-Demographic Change'!$C$38,E230='Non-Demographic Change'!$C$47,E230='Non-Demographic Change'!$C$56,E230='Non-Demographic Change'!$C$65,E230='Non-Demographic Change'!$C$74,E230='Non-Demographic Change'!$C$83,E230='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P230=0,J230,(J230/SUMIF($C$6:$C$455,$C230,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B230,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":556.12376336232649},{"$f":"IFERROR(IF($P230=0,K230,(K230/SUMIF($C$6:$C$455,$C230,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B230,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":532.24752672465297},{"$f":"IFERROR(IF($P230=0,L230,(L230/SUMIF($C$6:$C$455,$C230,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B230,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.89276940442193},{"$f":"IFERROR(IF($P230=0,M230,(M230/SUMIF($C$6:$C$455,$C230,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B230,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":457.19142155235369},{"$f":"IFERROR(IF($P230=0,N230,(N230/SUMIF($C$6:$C$455,$C230,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B230,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.10497310935517},null,{"$f":"IF(OR($E230='Commissioner plans'!$C$12,$E230='Commissioner plans'!$C$21,$E230='Commissioner plans'!$C$30,$E230='Commissioner plans'!$C$39,$E230='Commissioner plans'!$C$48,,$E230='Commissioner plans'!$C$57,,$E230='Commissioner plans'!$C$66,,$E230='Commissioner plans'!$C$75,$E230='Commissioner plans'!$C$84,$E230='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W230=0,Q230,Q230/SUMIF($C$6:$C$455,$C230,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B230,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":553.34314454551486},{"$f":"IFERROR(IF($W230=0,R230,R230/SUMIF($C$6:$C$455,$C230,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B230,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":529.5862890910297},{"$f":"IFERROR(IF($W230=0,S230,S230/SUMIF($C$6:$C$455,$C230,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B230,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":492.41830555739983},{"$f":"IFERROR(IF($W230=0,T230,T230/SUMIF($C$6:$C$455,$C230,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B230,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":454.90546444459193},{"$f":"IFERROR(IF($W230=0,U230,U230/SUMIF($C$6:$C$455,$C230,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B230,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.00944824380838},null,{"$f":"IF(OR($E230='Impact of trust strategy'!$C$12,$E230='Impact of trust strategy'!$C$21,$E230='Impact of trust strategy'!$C$30,$E230='Impact of trust strategy'!$C$39,$E230='Impact of trust strategy'!$C$48,,$E230='Impact of trust strategy'!$C$57,,$E230='Impact of trust strategy'!$C$66,,$E230='Impact of trust strategy'!$C$75,$E230='Impact of trust strategy'!$C$84,$E230='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD230=0,X230,X230/SUMIF($C$6:$C$455,$C230,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B230,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":556.10986026824241},{"$f":"IFERROR(IF($AD230=0,Y230,Y230/SUMIF($C$6:$C$455,$C230,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B230,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":532.23422053648483},{"$f":"IFERROR(IF($AD230=0,Z230,Z230/SUMIF($C$6:$C$455,$C230,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B230,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":494.88039708518676},{"$f":"IFERROR(IF($AD230=0,AA230,AA230/SUMIF($C$6:$C$455,$C230,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B230,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":457.17999176681485},{"$f":"IFERROR(IF($AD230=0,AB230,AB230/SUMIF($C$6:$C$455,$C230,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B230,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.09449548502738},null,"EEI","EE","Test Spec 5","Community","85+",580,556.10986026824241,532.23422053648483,494.88039708518676,457.17999176681485,419.09449548502738]
["FAA","FA",26,"Test Spec 6Outpatient",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Outpatient","0-18",{"$f":"'Historical volumes'!D$41","v":320},null,{"$f":"H231*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G231,'Demographic Change'!$B$16:$B$24,0))))","v":323.58987049410212},{"$f":"J231*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G231,'Demographic Change'!$B$16:$B$24,0))))","v":327.17974098820423},{"$f":"K231*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G231,'Demographic Change'!$B$16:$B$24,0))))","v":332.80211168852594},{"$f":"L231*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G231,'Demographic Change'!$B$16:$B$24,0))))","v":338.47727460199616},{"$f":"M231*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G231,'Demographic Change'!$B$16:$B$24,0))))","v":344.205229728615},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E231,E231='Non-Demographic Change'!$C$20,E231='Non-Demographic Change'!$C$29,E231='Non-Demographic Change'!$C$38,E231='Non-Demographic Change'!$C$47,E231='Non-Demographic Change'!$C$56,E231='Non-Demographic Change'!$C$65,E231='Non-Demographic Change'!$C$74,E231='Non-Demographic Change'!$C$83,E231='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P231=0,J231,(J231/SUMIF($C$6:$C$455,$C231,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B231,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":323.58987049410212},{"$f":"IFERROR(IF($P231=0,K231,(K231/SUMIF($C$6:$C$455,$C231,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B231,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.17974098820423},{"$f":"IFERROR(IF($P231=0,L231,(L231/SUMIF($C$6:$C$455,$C231,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B231,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.80211168852594},{"$f":"IFERROR(IF($P231=0,M231,(M231/SUMIF($C$6:$C$455,$C231,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B231,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.47727460199616},{"$f":"IFERROR(IF($P231=0,N231,(N231/SUMIF($C$6:$C$455,$C231,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B231,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.205229728615},null,{"$f":"IF(OR($E231='Commissioner plans'!$C$12,$E231='Commissioner plans'!$C$21,$E231='Commissioner plans'!$C$30,$E231='Commissioner plans'!$C$39,$E231='Commissioner plans'!$C$48,,$E231='Commissioner plans'!$C$57,,$E231='Commissioner plans'!$C$66,,$E231='Commissioner plans'!$C$75,$E231='Commissioner plans'!$C$84,$E231='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W231=0,Q231,Q231/SUMIF($C$6:$C$455,$C231,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B231,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":321.97192114163158},{"$f":"IFERROR(IF($W231=0,R231,R231/SUMIF($C$6:$C$455,$C231,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B231,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":325.54384228326319},{"$f":"IFERROR(IF($W231=0,S231,S231/SUMIF($C$6:$C$455,$C231,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B231,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":331.13810113008333},{"$f":"IFERROR(IF($W231=0,T231,T231/SUMIF($C$6:$C$455,$C231,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B231,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":336.78488822898618},{"$f":"IFERROR(IF($W231=0,U231,U231/SUMIF($C$6:$C$455,$C231,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B231,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":342.4842035799719},null,{"$f":"IF(OR($E231='Impact of trust strategy'!$C$12,$E231='Impact of trust strategy'!$C$21,$E231='Impact of trust strategy'!$C$30,$E231='Impact of trust strategy'!$C$39,$E231='Impact of trust strategy'!$C$48,,$E231='Impact of trust strategy'!$C$57,,$E231='Impact of trust strategy'!$C$66,,$E231='Impact of trust strategy'!$C$75,$E231='Impact of trust strategy'!$C$84,$E231='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD231=0,X231,X231/SUMIF($C$6:$C$455,$C231,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B231,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":323.58178074733968},{"$f":"IFERROR(IF($AD231=0,Y231,Y231/SUMIF($C$6:$C$455,$C231,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B231,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":327.17156149467945},{"$f":"IFERROR(IF($AD231=0,Z231,Z231/SUMIF($C$6:$C$455,$C231,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B231,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":332.79379163573373},{"$f":"IFERROR(IF($AD231=0,AA231,AA231/SUMIF($C$6:$C$455,$C231,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B231,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":338.46881267013106},{"$f":"IFERROR(IF($AD231=0,AB231,AB231/SUMIF($C$6:$C$455,$C231,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B231,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":344.19662459787173},null,"FAA","FA","Test Spec 6","Outpatient","0-18",320,{"$f":"AE231","v":323.58178074733968},{"$f":"AF231","v":327.17156149467945},{"$f":"AG231","v":332.79379163573373},{"$f":"AH231","v":338.46881267013106},{"$f":"AI231","v":344.19662459787173}]
["FAB","FA",26,"Test Spec 6Outpatient",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Outpatient","19-24",{"$f":"'Historical volumes'!E$41","v":340},null,{"$f":"H232*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G232,'Demographic Change'!$B$16:$B$24,0))))","v":345.19774011299438},{"$f":"J232*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G232,'Demographic Change'!$B$16:$B$24,0))))","v":350.39548022598876},{"$f":"K232*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G232,'Demographic Change'!$B$16:$B$24,0))))","v":358.53107344632775},{"$f":"L232*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G232,'Demographic Change'!$B$16:$B$24,0))))","v":366.75141242937866},{"$f":"M232*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G232,'Demographic Change'!$B$16:$B$24,0))))","v":375.05649717514137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E232,E232='Non-Demographic Change'!$C$20,E232='Non-Demographic Change'!$C$29,E232='Non-Demographic Change'!$C$38,E232='Non-Demographic Change'!$C$47,E232='Non-Demographic Change'!$C$56,E232='Non-Demographic Change'!$C$65,E232='Non-Demographic Change'!$C$74,E232='Non-Demographic Change'!$C$83,E232='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P232=0,J232,(J232/SUMIF($C$6:$C$455,$C232,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B232,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.19774011299438},{"$f":"IFERROR(IF($P232=0,K232,(K232/SUMIF($C$6:$C$455,$C232,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B232,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.39548022598876},{"$f":"IFERROR(IF($P232=0,L232,(L232/SUMIF($C$6:$C$455,$C232,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B232,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":358.53107344632775},{"$f":"IFERROR(IF($P232=0,M232,(M232/SUMIF($C$6:$C$455,$C232,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B232,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.75141242937866},{"$f":"IFERROR(IF($P232=0,N232,(N232/SUMIF($C$6:$C$455,$C232,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B232,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.05649717514137},null,{"$f":"IF(OR($E232='Commissioner plans'!$C$12,$E232='Commissioner plans'!$C$21,$E232='Commissioner plans'!$C$30,$E232='Commissioner plans'!$C$39,$E232='Commissioner plans'!$C$48,,$E232='Commissioner plans'!$C$57,,$E232='Commissioner plans'!$C$66,,$E232='Commissioner plans'!$C$75,$E232='Commissioner plans'!$C$84,$E232='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W232=0,Q232,Q232/SUMIF($C$6:$C$455,$C232,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B232,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":343.4717514124294},{"$f":"IFERROR(IF($W232=0,R232,R232/SUMIF($C$6:$C$455,$C232,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B232,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":348.64350282485884},{"$f":"IFERROR(IF($W232=0,S232,S232/SUMIF($C$6:$C$455,$C232,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B232,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":356.73841807909611},{"$f":"IFERROR(IF($W232=0,T232,T232/SUMIF($C$6:$C$455,$C232,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B232,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":364.91765536723176},{"$f":"IFERROR(IF($W232=0,U232,U232/SUMIF($C$6:$C$455,$C232,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B232,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.18121468926569},null,{"$f":"IF(OR($E232='Impact of trust strategy'!$C$12,$E232='Impact of trust strategy'!$C$21,$E232='Impact of trust strategy'!$C$30,$E232='Impact of trust strategy'!$C$39,$E232='Impact of trust strategy'!$C$48,,$E232='Impact of trust strategy'!$C$57,,$E232='Impact of trust strategy'!$C$66,,$E232='Impact of trust strategy'!$C$75,$E232='Impact of trust strategy'!$C$84,$E232='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD232=0,X232,X232/SUMIF($C$6:$C$455,$C232,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B232,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":345.18911016949153},{"$f":"IFERROR(IF($AD232=0,Y232,Y232/SUMIF($C$6:$C$455,$C232,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B232,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":350.38672033898308},{"$f":"IFERROR(IF($AD232=0,Z232,Z232/SUMIF($C$6:$C$455,$C232,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B232,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":358.52211016949155},{"$f":"IFERROR(IF($AD232=0,AA232,AA232/SUMIF($C$6:$C$455,$C232,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B232,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":366.74224364406786},{"$f":"IFERROR(IF($AD232=0,AB232,AB232/SUMIF($C$6:$C$455,$C232,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B232,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":375.04712076271198},null,"FAB","FA","Test Spec 6","Outpatient","19-24",340,345.18911016949153,350.38672033898308,358.52211016949155,366.74224364406786,375.04712076271198]
["FAC","FA",26,"Test Spec 6Outpatient",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Outpatient","25-34",{"$f":"'Historical volumes'!F$41","v":360},null,{"$f":"H233*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G233,'Demographic Change'!$B$16:$B$24,0))))","v":363.47074468085111},{"$f":"J233*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G233,'Demographic Change'!$B$16:$B$24,0))))","v":366.94148936170217},{"$f":"K233*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G233,'Demographic Change'!$B$16:$B$24,0))))","v":372.38696808510645},{"$f":"L233*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G233,'Demographic Change'!$B$16:$B$24,0))))","v":377.89228723404261},{"$f":"M233*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G233,'Demographic Change'!$B$16:$B$24,0))))","v":383.45744680851072},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E233,E233='Non-Demographic Change'!$C$20,E233='Non-Demographic Change'!$C$29,E233='Non-Demographic Change'!$C$38,E233='Non-Demographic Change'!$C$47,E233='Non-Demographic Change'!$C$56,E233='Non-Demographic Change'!$C$65,E233='Non-Demographic Change'!$C$74,E233='Non-Demographic Change'!$C$83,E233='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P233=0,J233,(J233/SUMIF($C$6:$C$455,$C233,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B233,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.47074468085111},{"$f":"IFERROR(IF($P233=0,K233,(K233/SUMIF($C$6:$C$455,$C233,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B233,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.94148936170217},{"$f":"IFERROR(IF($P233=0,L233,(L233/SUMIF($C$6:$C$455,$C233,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B233,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":372.38696808510645},{"$f":"IFERROR(IF($P233=0,M233,(M233/SUMIF($C$6:$C$455,$C233,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B233,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.89228723404261},{"$f":"IFERROR(IF($P233=0,N233,(N233/SUMIF($C$6:$C$455,$C233,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B233,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.45744680851072},null,{"$f":"IF(OR($E233='Commissioner plans'!$C$12,$E233='Commissioner plans'!$C$21,$E233='Commissioner plans'!$C$30,$E233='Commissioner plans'!$C$39,$E233='Commissioner plans'!$C$48,,$E233='Commissioner plans'!$C$57,,$E233='Commissioner plans'!$C$66,,$E233='Commissioner plans'!$C$75,$E233='Commissioner plans'!$C$84,$E233='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W233=0,Q233,Q233/SUMIF($C$6:$C$455,$C233,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B233,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":361.65339095744685},{"$f":"IFERROR(IF($W233=0,R233,R233/SUMIF($C$6:$C$455,$C233,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B233,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":365.10678191489365},{"$f":"IFERROR(IF($W233=0,S233,S233/SUMIF($C$6:$C$455,$C233,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B233,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":370.52503324468091},{"$f":"IFERROR(IF($W233=0,T233,T233/SUMIF($C$6:$C$455,$C233,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B233,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.00282579787239},{"$f":"IFERROR(IF($W233=0,U233,U233/SUMIF($C$6:$C$455,$C233,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B233,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":381.54015957446819},null,{"$f":"IF(OR($E233='Impact of trust strategy'!$C$12,$E233='Impact of trust strategy'!$C$21,$E233='Impact of trust strategy'!$C$30,$E233='Impact of trust strategy'!$C$39,$E233='Impact of trust strategy'!$C$48,,$E233='Impact of trust strategy'!$C$57,,$E233='Impact of trust strategy'!$C$66,,$E233='Impact of trust strategy'!$C$75,$E233='Impact of trust strategy'!$C$84,$E233='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD233=0,X233,X233/SUMIF($C$6:$C$455,$C233,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B233,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":363.46165791223405},{"$f":"IFERROR(IF($AD233=0,Y233,Y233/SUMIF($C$6:$C$455,$C233,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B233,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":366.93231582446805},{"$f":"IFERROR(IF($AD233=0,Z233,Z233/SUMIF($C$6:$C$455,$C233,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B233,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":372.3776584109043},{"$f":"IFERROR(IF($AD233=0,AA233,AA233/SUMIF($C$6:$C$455,$C233,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B233,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":377.88283992686172},{"$f":"IFERROR(IF($AD233=0,AB233,AB233/SUMIF($C$6:$C$455,$C233,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B233,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":383.44786037234047},null,"FAC","FA","Test Spec 6","Outpatient","25-34",360,363.46165791223405,366.93231582446805,372.3776584109043,377.88283992686172,383.44786037234047]
["FAD","FA",26,"Test Spec 6Outpatient",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Outpatient","35-44",{"$f":"'Historical volumes'!G$41","v":380},null,{"$f":"H234*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G234,'Demographic Change'!$B$16:$B$24,0))))","v":367.66619519094769},{"$f":"J234*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G234,'Demographic Change'!$B$16:$B$24,0))))","v":355.33239038189532},{"$f":"K234*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G234,'Demographic Change'!$B$16:$B$24,0))))","v":336.03960396039605},{"$f":"L234*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G234,'Demographic Change'!$B$16:$B$24,0))))","v":316.54879773691653},{"$f":"M234*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G234,'Demographic Change'!$B$16:$B$24,0))))","v":296.85997171145681},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E234,E234='Non-Demographic Change'!$C$20,E234='Non-Demographic Change'!$C$29,E234='Non-Demographic Change'!$C$38,E234='Non-Demographic Change'!$C$47,E234='Non-Demographic Change'!$C$56,E234='Non-Demographic Change'!$C$65,E234='Non-Demographic Change'!$C$74,E234='Non-Demographic Change'!$C$83,E234='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P234=0,J234,(J234/SUMIF($C$6:$C$455,$C234,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B234,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.66619519094769},{"$f":"IFERROR(IF($P234=0,K234,(K234/SUMIF($C$6:$C$455,$C234,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B234,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":355.33239038189532},{"$f":"IFERROR(IF($P234=0,L234,(L234/SUMIF($C$6:$C$455,$C234,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B234,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.03960396039605},{"$f":"IFERROR(IF($P234=0,M234,(M234/SUMIF($C$6:$C$455,$C234,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B234,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":316.54879773691653},{"$f":"IFERROR(IF($P234=0,N234,(N234/SUMIF($C$6:$C$455,$C234,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B234,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.85997171145681},null,{"$f":"IF(OR($E234='Commissioner plans'!$C$12,$E234='Commissioner plans'!$C$21,$E234='Commissioner plans'!$C$30,$E234='Commissioner plans'!$C$39,$E234='Commissioner plans'!$C$48,,$E234='Commissioner plans'!$C$57,,$E234='Commissioner plans'!$C$66,,$E234='Commissioner plans'!$C$75,$E234='Commissioner plans'!$C$84,$E234='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W234=0,Q234,Q234/SUMIF($C$6:$C$455,$C234,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B234,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":365.82786421499293},{"$f":"IFERROR(IF($W234=0,R234,R234/SUMIF($C$6:$C$455,$C234,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B234,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":353.55572842998583},{"$f":"IFERROR(IF($W234=0,S234,S234/SUMIF($C$6:$C$455,$C234,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B234,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":334.35940594059406},{"$f":"IFERROR(IF($W234=0,T234,T234/SUMIF($C$6:$C$455,$C234,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B234,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":314.96605374823196},{"$f":"IFERROR(IF($W234=0,U234,U234/SUMIF($C$6:$C$455,$C234,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B234,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":295.37567185289953},null,{"$f":"IF(OR($E234='Impact of trust strategy'!$C$12,$E234='Impact of trust strategy'!$C$21,$E234='Impact of trust strategy'!$C$30,$E234='Impact of trust strategy'!$C$39,$E234='Impact of trust strategy'!$C$48,,$E234='Impact of trust strategy'!$C$57,,$E234='Impact of trust strategy'!$C$66,,$E234='Impact of trust strategy'!$C$75,$E234='Impact of trust strategy'!$C$84,$E234='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD234=0,X234,X234/SUMIF($C$6:$C$455,$C234,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B234,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":367.65700353606786},{"$f":"IFERROR(IF($AD234=0,Y234,Y234/SUMIF($C$6:$C$455,$C234,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B234,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":355.32350707213573},{"$f":"IFERROR(IF($AD234=0,Z234,Z234/SUMIF($C$6:$C$455,$C234,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B234,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":336.03120297029699},{"$f":"IFERROR(IF($AD234=0,AA234,AA234/SUMIF($C$6:$C$455,$C234,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B234,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":316.54088401697311},{"$f":"IFERROR(IF($AD234=0,AB234,AB234/SUMIF($C$6:$C$455,$C234,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B234,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":296.85255021216398},null,"FAD","FA","Test Spec 6","Outpatient","35-44",380,367.65700353606786,355.32350707213573,336.03120297029699,316.54088401697311,296.85255021216398]
["FAE","FA",26,"Test Spec 6Outpatient",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Outpatient","45-54",{"$f":"'Historical volumes'!H$41","v":400},null,{"$f":"H235*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G235,'Demographic Change'!$B$16:$B$24,0))))","v":396.89783743475016},{"$f":"J235*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G235,'Demographic Change'!$B$16:$B$24,0))))","v":393.79567486950032},{"$f":"K235*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G235,'Demographic Change'!$B$16:$B$24,0))))","v":388.93363161819531},{"$f":"L235*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G235,'Demographic Change'!$B$16:$B$24,0))))","v":384.01193139448168},{"$f":"M235*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G235,'Demographic Change'!$B$16:$B$24,0))))","v":379.03057419835937},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E235,E235='Non-Demographic Change'!$C$20,E235='Non-Demographic Change'!$C$29,E235='Non-Demographic Change'!$C$38,E235='Non-Demographic Change'!$C$47,E235='Non-Demographic Change'!$C$56,E235='Non-Demographic Change'!$C$65,E235='Non-Demographic Change'!$C$74,E235='Non-Demographic Change'!$C$83,E235='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P235=0,J235,(J235/SUMIF($C$6:$C$455,$C235,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B235,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.89783743475016},{"$f":"IFERROR(IF($P235=0,K235,(K235/SUMIF($C$6:$C$455,$C235,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B235,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.79567486950032},{"$f":"IFERROR(IF($P235=0,L235,(L235/SUMIF($C$6:$C$455,$C235,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B235,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":388.93363161819531},{"$f":"IFERROR(IF($P235=0,M235,(M235/SUMIF($C$6:$C$455,$C235,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B235,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":384.01193139448168},{"$f":"IFERROR(IF($P235=0,N235,(N235/SUMIF($C$6:$C$455,$C235,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B235,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.03057419835937},null,{"$f":"IF(OR($E235='Commissioner plans'!$C$12,$E235='Commissioner plans'!$C$21,$E235='Commissioner plans'!$C$30,$E235='Commissioner plans'!$C$39,$E235='Commissioner plans'!$C$48,,$E235='Commissioner plans'!$C$57,,$E235='Commissioner plans'!$C$66,,$E235='Commissioner plans'!$C$75,$E235='Commissioner plans'!$C$84,$E235='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W235=0,Q235,Q235/SUMIF($C$6:$C$455,$C235,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B235,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.91334824757638},{"$f":"IFERROR(IF($W235=0,R235,R235/SUMIF($C$6:$C$455,$C235,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B235,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":391.82669649515282},{"$f":"IFERROR(IF($W235=0,S235,S235/SUMIF($C$6:$C$455,$C235,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B235,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":386.98896346010434},{"$f":"IFERROR(IF($W235=0,T235,T235/SUMIF($C$6:$C$455,$C235,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B235,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":382.09187173750928},{"$f":"IFERROR(IF($W235=0,U235,U235/SUMIF($C$6:$C$455,$C235,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B235,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":377.13542132736757},null,{"$f":"IF(OR($E235='Impact of trust strategy'!$C$12,$E235='Impact of trust strategy'!$C$21,$E235='Impact of trust strategy'!$C$30,$E235='Impact of trust strategy'!$C$39,$E235='Impact of trust strategy'!$C$48,,$E235='Impact of trust strategy'!$C$57,,$E235='Impact of trust strategy'!$C$66,,$E235='Impact of trust strategy'!$C$75,$E235='Impact of trust strategy'!$C$84,$E235='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD235=0,X235,X235/SUMIF($C$6:$C$455,$C235,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B235,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.8879149888142},{"$f":"IFERROR(IF($AD235=0,Y235,Y235/SUMIF($C$6:$C$455,$C235,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B235,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":393.78582997762857},{"$f":"IFERROR(IF($AD235=0,Z235,Z235/SUMIF($C$6:$C$455,$C235,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B235,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":388.92390827740485},{"$f":"IFERROR(IF($AD235=0,AA235,AA235/SUMIF($C$6:$C$455,$C235,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B235,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":384.00233109619677},{"$f":"IFERROR(IF($AD235=0,AB235,AB235/SUMIF($C$6:$C$455,$C235,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B235,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":379.02109843400439},null,"FAE","FA","Test Spec 6","Outpatient","45-54",400,396.8879149888142,393.78582997762857,388.92390827740485,384.00233109619677,379.02109843400439]
["FAF","FA",26,"Test Spec 6Outpatient",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Outpatient","55-64",{"$f":"'Historical volumes'!I$41","v":420},null,{"$f":"H236*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G236,'Demographic Change'!$B$16:$B$24,0))))","v":428.7143386439422},{"$f":"J236*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G236,'Demographic Change'!$B$16:$B$24,0))))","v":437.4286772878844},{"$f":"K236*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G236,'Demographic Change'!$B$16:$B$24,0))))","v":451.06039273805106},{"$f":"L236*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G236,'Demographic Change'!$B$16:$B$24,0))))","v":464.81659874027412},{"$f":"M236*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G236,'Demographic Change'!$B$16:$B$24,0))))","v":478.6972952945535},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E236,E236='Non-Demographic Change'!$C$20,E236='Non-Demographic Change'!$C$29,E236='Non-Demographic Change'!$C$38,E236='Non-Demographic Change'!$C$47,E236='Non-Demographic Change'!$C$56,E236='Non-Demographic Change'!$C$65,E236='Non-Demographic Change'!$C$74,E236='Non-Demographic Change'!$C$83,E236='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P236=0,J236,(J236/SUMIF($C$6:$C$455,$C236,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B236,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.7143386439422},{"$f":"IFERROR(IF($P236=0,K236,(K236/SUMIF($C$6:$C$455,$C236,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B236,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":437.4286772878844},{"$f":"IFERROR(IF($P236=0,L236,(L236/SUMIF($C$6:$C$455,$C236,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B236,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.06039273805106},{"$f":"IFERROR(IF($P236=0,M236,(M236/SUMIF($C$6:$C$455,$C236,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B236,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.81659874027412},{"$f":"IFERROR(IF($P236=0,N236,(N236/SUMIF($C$6:$C$455,$C236,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B236,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":478.6972952945535},null,{"$f":"IF(OR($E236='Commissioner plans'!$C$12,$E236='Commissioner plans'!$C$21,$E236='Commissioner plans'!$C$30,$E236='Commissioner plans'!$C$39,$E236='Commissioner plans'!$C$48,,$E236='Commissioner plans'!$C$57,,$E236='Commissioner plans'!$C$66,,$E236='Commissioner plans'!$C$75,$E236='Commissioner plans'!$C$84,$E236='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W236=0,Q236,Q236/SUMIF($C$6:$C$455,$C236,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B236,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":426.57076695072249},{"$f":"IFERROR(IF($W236=0,R236,R236/SUMIF($C$6:$C$455,$C236,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B236,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":435.241533901445},{"$f":"IFERROR(IF($W236=0,S236,S236/SUMIF($C$6:$C$455,$C236,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B236,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":448.80509077436079},{"$f":"IFERROR(IF($W236=0,T236,T236/SUMIF($C$6:$C$455,$C236,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B236,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":462.49251574657274},{"$f":"IFERROR(IF($W236=0,U236,U236/SUMIF($C$6:$C$455,$C236,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B236,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":476.30380881808071},null,{"$f":"IF(OR($E236='Impact of trust strategy'!$C$12,$E236='Impact of trust strategy'!$C$21,$E236='Impact of trust strategy'!$C$30,$E236='Impact of trust strategy'!$C$39,$E236='Impact of trust strategy'!$C$48,,$E236='Impact of trust strategy'!$C$57,,$E236='Impact of trust strategy'!$C$66,,$E236='Impact of trust strategy'!$C$75,$E236='Impact of trust strategy'!$C$84,$E236='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD236=0,X236,X236/SUMIF($C$6:$C$455,$C236,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B236,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":428.70362078547606},{"$f":"IFERROR(IF($AD236=0,Y236,Y236/SUMIF($C$6:$C$455,$C236,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B236,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":437.41774157095216},{"$f":"IFERROR(IF($AD236=0,Z236,Z236/SUMIF($C$6:$C$455,$C236,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B236,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":451.04911622823255},{"$f":"IFERROR(IF($AD236=0,AA236,AA236/SUMIF($C$6:$C$455,$C236,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B236,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":464.80497832530557},{"$f":"IFERROR(IF($AD236=0,AB236,AB236/SUMIF($C$6:$C$455,$C236,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B236,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":478.68532786217105},null,"FAF","FA","Test Spec 6","Outpatient","55-64",420,428.70362078547606,437.41774157095216,451.04911622823255,464.80497832530557,478.68532786217105]
["FAG","FA",26,"Test Spec 6Outpatient",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Outpatient","65-74",{"$f":"'Historical volumes'!J$41","v":440},null,{"$f":"H237*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G237,'Demographic Change'!$B$16:$B$24,0))))","v":451.59641184408991},{"$f":"J237*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G237,'Demographic Change'!$B$16:$B$24,0))))","v":463.19282368817977},{"$f":"K237*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G237,'Demographic Change'!$B$16:$B$24,0))))","v":481.35587838374221},{"$f":"L237*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G237,'Demographic Change'!$B$16:$B$24,0))))","v":499.69357783599276},{"$f":"M237*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G237,'Demographic Change'!$B$16:$B$24,0))))","v":518.20592204493141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E237,E237='Non-Demographic Change'!$C$20,E237='Non-Demographic Change'!$C$29,E237='Non-Demographic Change'!$C$38,E237='Non-Demographic Change'!$C$47,E237='Non-Demographic Change'!$C$56,E237='Non-Demographic Change'!$C$65,E237='Non-Demographic Change'!$C$74,E237='Non-Demographic Change'!$C$83,E237='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P237=0,J237,(J237/SUMIF($C$6:$C$455,$C237,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B237,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.59641184408991},{"$f":"IFERROR(IF($P237=0,K237,(K237/SUMIF($C$6:$C$455,$C237,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B237,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.19282368817977},{"$f":"IFERROR(IF($P237=0,L237,(L237/SUMIF($C$6:$C$455,$C237,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B237,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.35587838374221},{"$f":"IFERROR(IF($P237=0,M237,(M237/SUMIF($C$6:$C$455,$C237,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B237,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":499.69357783599276},{"$f":"IFERROR(IF($P237=0,N237,(N237/SUMIF($C$6:$C$455,$C237,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B237,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":518.20592204493141},null,{"$f":"IF(OR($E237='Commissioner plans'!$C$12,$E237='Commissioner plans'!$C$21,$E237='Commissioner plans'!$C$30,$E237='Commissioner plans'!$C$39,$E237='Commissioner plans'!$C$48,,$E237='Commissioner plans'!$C$57,,$E237='Commissioner plans'!$C$66,,$E237='Commissioner plans'!$C$75,$E237='Commissioner plans'!$C$84,$E237='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W237=0,Q237,Q237/SUMIF($C$6:$C$455,$C237,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B237,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":449.33842978486945},{"$f":"IFERROR(IF($W237=0,R237,R237/SUMIF($C$6:$C$455,$C237,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B237,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.87685956973888},{"$f":"IFERROR(IF($W237=0,S237,S237/SUMIF($C$6:$C$455,$C237,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B237,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":478.94909899182352},{"$f":"IFERROR(IF($W237=0,T237,T237/SUMIF($C$6:$C$455,$C237,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B237,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":497.19510994681281},{"$f":"IFERROR(IF($W237=0,U237,U237/SUMIF($C$6:$C$455,$C237,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B237,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":515.6148924347068},null,{"$f":"IF(OR($E237='Impact of trust strategy'!$C$12,$E237='Impact of trust strategy'!$C$21,$E237='Impact of trust strategy'!$C$30,$E237='Impact of trust strategy'!$C$39,$E237='Impact of trust strategy'!$C$48,,$E237='Impact of trust strategy'!$C$57,,$E237='Impact of trust strategy'!$C$66,,$E237='Impact of trust strategy'!$C$75,$E237='Impact of trust strategy'!$C$84,$E237='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD237=0,X237,X237/SUMIF($C$6:$C$455,$C237,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B237,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":451.58512193379374},{"$f":"IFERROR(IF($AD237=0,Y237,Y237/SUMIF($C$6:$C$455,$C237,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B237,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":463.18124386758751},{"$f":"IFERROR(IF($AD237=0,Z237,Z237/SUMIF($C$6:$C$455,$C237,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B237,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":481.34384448678259},{"$f":"IFERROR(IF($AD237=0,AA237,AA237/SUMIF($C$6:$C$455,$C237,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B237,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":499.68108549654681},{"$f":"IFERROR(IF($AD237=0,AB237,AB237/SUMIF($C$6:$C$455,$C237,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B237,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":518.19296689688031},null,"FAG","FA","Test Spec 6","Outpatient","65-74",440,451.58512193379374,463.18124386758751,481.34384448678259,499.68108549654681,518.19296689688031]
["FAH","FA",26,"Test Spec 6Outpatient",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Outpatient","75-84",{"$f":"'Historical volumes'!K$41","v":460},null,{"$f":"H238*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G238,'Demographic Change'!$B$16:$B$24,0))))","v":464.09293129016316},{"$f":"J238*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G238,'Demographic Change'!$B$16:$B$24,0))))","v":468.18586258032633},{"$f":"K238*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G238,'Demographic Change'!$B$16:$B$24,0))))","v":474.5905420991927},{"$f":"L238*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G238,'Demographic Change'!$B$16:$B$24,0))))","v":481.07101664195102},{"$f":"M238*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G238,'Demographic Change'!$B$16:$B$24,0))))","v":487.62728620860116},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E238,E238='Non-Demographic Change'!$C$20,E238='Non-Demographic Change'!$C$29,E238='Non-Demographic Change'!$C$38,E238='Non-Demographic Change'!$C$47,E238='Non-Demographic Change'!$C$56,E238='Non-Demographic Change'!$C$65,E238='Non-Demographic Change'!$C$74,E238='Non-Demographic Change'!$C$83,E238='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P238=0,J238,(J238/SUMIF($C$6:$C$455,$C238,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B238,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.09293129016316},{"$f":"IFERROR(IF($P238=0,K238,(K238/SUMIF($C$6:$C$455,$C238,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B238,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.18586258032633},{"$f":"IFERROR(IF($P238=0,L238,(L238/SUMIF($C$6:$C$455,$C238,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B238,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.5905420991927},{"$f":"IFERROR(IF($P238=0,M238,(M238/SUMIF($C$6:$C$455,$C238,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B238,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.07101664195102},{"$f":"IFERROR(IF($P238=0,N238,(N238/SUMIF($C$6:$C$455,$C238,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B238,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":487.62728620860116},null,{"$f":"IF(OR($E238='Commissioner plans'!$C$12,$E238='Commissioner plans'!$C$21,$E238='Commissioner plans'!$C$30,$E238='Commissioner plans'!$C$39,$E238='Commissioner plans'!$C$48,,$E238='Commissioner plans'!$C$57,,$E238='Commissioner plans'!$C$66,,$E238='Commissioner plans'!$C$75,$E238='Commissioner plans'!$C$84,$E238='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W238=0,Q238,Q238/SUMIF($C$6:$C$455,$C238,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B238,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":461.77246663371233},{"$f":"IFERROR(IF($W238=0,R238,R238/SUMIF($C$6:$C$455,$C238,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B238,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.84493326742472},{"$f":"IFERROR(IF($W238=0,S238,S238/SUMIF($C$6:$C$455,$C238,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B238,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":472.21758938869675},{"$f":"IFERROR(IF($W238=0,T238,T238/SUMIF($C$6:$C$455,$C238,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B238,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":478.66566155874125},{"$f":"IFERROR(IF($W238=0,U238,U238/SUMIF($C$6:$C$455,$C238,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B238,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":485.18914977755816},null,{"$f":"IF(OR($E238='Impact of trust strategy'!$C$12,$E238='Impact of trust strategy'!$C$21,$E238='Impact of trust strategy'!$C$30,$E238='Impact of trust strategy'!$C$39,$E238='Impact of trust strategy'!$C$48,,$E238='Impact of trust strategy'!$C$57,,$E238='Impact of trust strategy'!$C$66,,$E238='Impact of trust strategy'!$C$75,$E238='Impact of trust strategy'!$C$84,$E238='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD238=0,X238,X238/SUMIF($C$6:$C$455,$C238,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B238,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.08132896688085},{"$f":"IFERROR(IF($AD238=0,Y238,Y238/SUMIF($C$6:$C$455,$C238,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B238,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.17415793376182},{"$f":"IFERROR(IF($AD238=0,Z238,Z238/SUMIF($C$6:$C$455,$C238,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B238,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":474.57867733564018},{"$f":"IFERROR(IF($AD238=0,AA238,AA238/SUMIF($C$6:$C$455,$C238,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B238,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":481.05898986653489},{"$f":"IFERROR(IF($AD238=0,AB238,AB238/SUMIF($C$6:$C$455,$C238,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B238,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":487.61509552644588},null,"FAH","FA","Test Spec 6","Outpatient","75-84",460,464.08132896688085,468.17415793376182,474.57867733564018,481.05898986653489,487.61509552644588]
["FAI","FA",26,"Test Spec 6Outpatient",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Outpatient","85+",{"$f":"'Historical volumes'!L$41","v":480},null,{"$f":"H239*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G239,'Demographic Change'!$B$16:$B$24,0))))","v":460.24035588606336},{"$f":"J239*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G239,'Demographic Change'!$B$16:$B$24,0))))","v":440.48071177212665},{"$f":"K239*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G239,'Demographic Change'!$B$16:$B$24,0))))","v":409.56642985193542},{"$f":"L239*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G239,'Demographic Change'!$B$16:$B$24,0))))","v":378.36531438815479},{"$f":"M239*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G239,'Demographic Change'!$B$16:$B$24,0))))","v":346.84549498705258},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E239,E239='Non-Demographic Change'!$C$20,E239='Non-Demographic Change'!$C$29,E239='Non-Demographic Change'!$C$38,E239='Non-Demographic Change'!$C$47,E239='Non-Demographic Change'!$C$56,E239='Non-Demographic Change'!$C$65,E239='Non-Demographic Change'!$C$74,E239='Non-Demographic Change'!$C$83,E239='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P239=0,J239,(J239/SUMIF($C$6:$C$455,$C239,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B239,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.24035588606336},{"$f":"IFERROR(IF($P239=0,K239,(K239/SUMIF($C$6:$C$455,$C239,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B239,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":440.48071177212665},{"$f":"IFERROR(IF($P239=0,L239,(L239/SUMIF($C$6:$C$455,$C239,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B239,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.56642985193542},{"$f":"IFERROR(IF($P239=0,M239,(M239/SUMIF($C$6:$C$455,$C239,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B239,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.36531438815479},{"$f":"IFERROR(IF($P239=0,N239,(N239/SUMIF($C$6:$C$455,$C239,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B239,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.84549498705258},null,{"$f":"IF(OR($E239='Commissioner plans'!$C$12,$E239='Commissioner plans'!$C$21,$E239='Commissioner plans'!$C$30,$E239='Commissioner plans'!$C$39,$E239='Commissioner plans'!$C$48,,$E239='Commissioner plans'!$C$57,,$E239='Commissioner plans'!$C$66,,$E239='Commissioner plans'!$C$75,$E239='Commissioner plans'!$C$84,$E239='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W239=0,Q239,Q239/SUMIF($C$6:$C$455,$C239,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B239,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.93915410663305},{"$f":"IFERROR(IF($W239=0,R239,R239/SUMIF($C$6:$C$455,$C239,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B239,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":438.27830821326603},{"$f":"IFERROR(IF($W239=0,S239,S239/SUMIF($C$6:$C$455,$C239,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B239,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":407.51859770267572},{"$f":"IFERROR(IF($W239=0,T239,T239/SUMIF($C$6:$C$455,$C239,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B239,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.473487816214},{"$f":"IFERROR(IF($W239=0,U239,U239/SUMIF($C$6:$C$455,$C239,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B239,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":345.11126751211731},null,{"$f":"IF(OR($E239='Impact of trust strategy'!$C$12,$E239='Impact of trust strategy'!$C$21,$E239='Impact of trust strategy'!$C$30,$E239='Impact of trust strategy'!$C$39,$E239='Impact of trust strategy'!$C$48,,$E239='Impact of trust strategy'!$C$57,,$E239='Impact of trust strategy'!$C$66,,$E239='Impact of trust strategy'!$C$75,$E239='Impact of trust strategy'!$C$84,$E239='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD239=0,X239,X239/SUMIF($C$6:$C$455,$C239,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B239,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":460.22884987716617},{"$f":"IFERROR(IF($AD239=0,Y239,Y239/SUMIF($C$6:$C$455,$C239,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B239,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":440.46969975433234},{"$f":"IFERROR(IF($AD239=0,Z239,Z239/SUMIF($C$6:$C$455,$C239,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B239,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":409.55619069118904},{"$f":"IFERROR(IF($AD239=0,AA239,AA239/SUMIF($C$6:$C$455,$C239,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B239,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":378.35585525529501},{"$f":"IFERROR(IF($AD239=0,AB239,AB239/SUMIF($C$6:$C$455,$C239,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B239,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":346.83682384967784},null,"FAI","FA","Test Spec 6","Outpatient","85+",480,460.22884987716617,440.46969975433234,409.55619069118904,378.35585525529501,346.83682384967784]
["FBA","FB",27,"Test Spec 6Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Elective","0-18",{"$f":"'Historical volumes'!$D42","v":350},null,{"$f":"H240*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G240,'Demographic Change'!$B$16:$B$24,0))))","v":353.9264208529242},{"$f":"J240*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G240,'Demographic Change'!$B$16:$B$24,0))))","v":357.85284170584839},{"$f":"K240*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G240,'Demographic Change'!$B$16:$B$24,0))))","v":364.00230965932525},{"$f":"L240*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G240,'Demographic Change'!$B$16:$B$24,0))))","v":370.20951909593333},{"$f":"M240*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G240,'Demographic Change'!$B$16:$B$24,0))))","v":376.47447001567269},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E240,E240='Non-Demographic Change'!$C$20,E240='Non-Demographic Change'!$C$29,E240='Non-Demographic Change'!$C$38,E240='Non-Demographic Change'!$C$47,E240='Non-Demographic Change'!$C$56,E240='Non-Demographic Change'!$C$65,E240='Non-Demographic Change'!$C$74,E240='Non-Demographic Change'!$C$83,E240='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P240=0,J240,(J240/SUMIF($C$6:$C$455,$C240,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B240,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.9264208529242},{"$f":"IFERROR(IF($P240=0,K240,(K240/SUMIF($C$6:$C$455,$C240,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B240,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.85284170584839},{"$f":"IFERROR(IF($P240=0,L240,(L240/SUMIF($C$6:$C$455,$C240,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B240,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.00230965932525},{"$f":"IFERROR(IF($P240=0,M240,(M240/SUMIF($C$6:$C$455,$C240,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B240,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":370.20951909593333},{"$f":"IFERROR(IF($P240=0,N240,(N240/SUMIF($C$6:$C$455,$C240,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B240,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.47447001567269},null,{"$f":"IF(OR($E240='Commissioner plans'!$C$12,$E240='Commissioner plans'!$C$21,$E240='Commissioner plans'!$C$30,$E240='Commissioner plans'!$C$39,$E240='Commissioner plans'!$C$48,,$E240='Commissioner plans'!$C$57,,$E240='Commissioner plans'!$C$66,,$E240='Commissioner plans'!$C$75,$E240='Commissioner plans'!$C$84,$E240='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W240=0,Q240,Q240/SUMIF($C$6:$C$455,$C240,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B240,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":352.15678874865955},{"$f":"IFERROR(IF($W240=0,R240,R240/SUMIF($C$6:$C$455,$C240,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B240,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":356.06357749731916},{"$f":"IFERROR(IF($W240=0,S240,S240/SUMIF($C$6:$C$455,$C240,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B240,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":362.18229811102862},{"$f":"IFERROR(IF($W240=0,T240,T240/SUMIF($C$6:$C$455,$C240,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B240,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":368.35847150045367},{"$f":"IFERROR(IF($W240=0,U240,U240/SUMIF($C$6:$C$455,$C240,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B240,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":374.59209766559434},null,{"$f":"IF(OR($E240='Impact of trust strategy'!$C$12,$E240='Impact of trust strategy'!$C$21,$E240='Impact of trust strategy'!$C$30,$E240='Impact of trust strategy'!$C$39,$E240='Impact of trust strategy'!$C$48,,$E240='Impact of trust strategy'!$C$57,,$E240='Impact of trust strategy'!$C$66,,$E240='Impact of trust strategy'!$C$75,$E240='Impact of trust strategy'!$C$84,$E240='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD240=0,X240,X240/SUMIF($C$6:$C$455,$C240,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B240,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":353.91757269240281},{"$f":"IFERROR(IF($AD240=0,Y240,Y240/SUMIF($C$6:$C$455,$C240,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B240,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":357.84389538480571},{"$f":"IFERROR(IF($AD240=0,Z240,Z240/SUMIF($C$6:$C$455,$C240,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B240,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":363.99320960158371},{"$f":"IFERROR(IF($AD240=0,AA240,AA240/SUMIF($C$6:$C$455,$C240,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B240,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":370.20026385795592},{"$f":"IFERROR(IF($AD240=0,AB240,AB240/SUMIF($C$6:$C$455,$C240,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B240,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":376.46505815392226},null,"FBA","FB","Test Spec 6","Elective","0-18",350,353.91757269240281,357.84389538480571,363.99320960158371,370.20026385795592,376.46505815392226]
["FBB","FB",27,"Test Spec 6Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Elective","19-24",{"$f":"'Historical volumes'!E$42","v":370},null,{"$f":"H241*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G241,'Demographic Change'!$B$16:$B$24,0))))","v":375.65636424061154},{"$f":"J241*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G241,'Demographic Change'!$B$16:$B$24,0))))","v":381.31272848122308},{"$f":"K241*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G241,'Demographic Change'!$B$16:$B$24,0))))","v":390.16616816218016},{"$f":"L241*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G241,'Demographic Change'!$B$16:$B$24,0))))","v":399.11183117314727},{"$f":"M241*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G241,'Demographic Change'!$B$16:$B$24,0))))","v":408.14971751412429},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E241,E241='Non-Demographic Change'!$C$20,E241='Non-Demographic Change'!$C$29,E241='Non-Demographic Change'!$C$38,E241='Non-Demographic Change'!$C$47,E241='Non-Demographic Change'!$C$56,E241='Non-Demographic Change'!$C$65,E241='Non-Demographic Change'!$C$74,E241='Non-Demographic Change'!$C$83,E241='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P241=0,J241,(J241/SUMIF($C$6:$C$455,$C241,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B241,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.65636424061154},{"$f":"IFERROR(IF($P241=0,K241,(K241/SUMIF($C$6:$C$455,$C241,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B241,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":381.31272848122308},{"$f":"IFERROR(IF($P241=0,L241,(L241/SUMIF($C$6:$C$455,$C241,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B241,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":390.16616816218016},{"$f":"IFERROR(IF($P241=0,M241,(M241/SUMIF($C$6:$C$455,$C241,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B241,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.11183117314727},{"$f":"IFERROR(IF($P241=0,N241,(N241/SUMIF($C$6:$C$455,$C241,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B241,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.14971751412429},null,{"$f":"IF(OR($E241='Commissioner plans'!$C$12,$E241='Commissioner plans'!$C$21,$E241='Commissioner plans'!$C$30,$E241='Commissioner plans'!$C$39,$E241='Commissioner plans'!$C$48,,$E241='Commissioner plans'!$C$57,,$E241='Commissioner plans'!$C$66,,$E241='Commissioner plans'!$C$75,$E241='Commissioner plans'!$C$84,$E241='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W241=0,Q241,Q241/SUMIF($C$6:$C$455,$C241,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B241,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":373.77808241940846},{"$f":"IFERROR(IF($W241=0,R241,R241/SUMIF($C$6:$C$455,$C241,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B241,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":379.40616483881695},{"$f":"IFERROR(IF($W241=0,S241,S241/SUMIF($C$6:$C$455,$C241,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B241,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":388.21533732136925},{"$f":"IFERROR(IF($W241=0,T241,T241/SUMIF($C$6:$C$455,$C241,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B241,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.11627201728152},{"$f":"IFERROR(IF($W241=0,U241,U241/SUMIF($C$6:$C$455,$C241,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B241,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":406.10896892655364},null,{"$f":"IF(OR($E241='Impact of trust strategy'!$C$12,$E241='Impact of trust strategy'!$C$21,$E241='Impact of trust strategy'!$C$30,$E241='Impact of trust strategy'!$C$39,$E241='Impact of trust strategy'!$C$48,,$E241='Impact of trust strategy'!$C$57,,$E241='Impact of trust strategy'!$C$66,,$E241='Impact of trust strategy'!$C$75,$E241='Impact of trust strategy'!$C$84,$E241='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD241=0,X241,X241/SUMIF($C$6:$C$455,$C241,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B241,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":375.64697283150548},{"$f":"IFERROR(IF($AD241=0,Y241,Y241/SUMIF($C$6:$C$455,$C241,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B241,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":381.30319566301097},{"$f":"IFERROR(IF($AD241=0,Z241,Z241/SUMIF($C$6:$C$455,$C241,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B241,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":390.15641400797603},{"$f":"IFERROR(IF($AD241=0,AA241,AA241/SUMIF($C$6:$C$455,$C241,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B241,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.10185337736789},{"$f":"IFERROR(IF($AD241=0,AB241,AB241/SUMIF($C$6:$C$455,$C241,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B241,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":408.13951377118639},null,"FBB","FB","Test Spec 6","Elective","19-24",370,375.64697283150548,381.30319566301097,390.15641400797603,399.10185337736789,408.13951377118639]
["FBC","FB",27,"Test Spec 6Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Elective","25-34",{"$f":"'Historical volumes'!F$42","v":390},null,{"$f":"H242*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G242,'Demographic Change'!$B$16:$B$24,0))))","v":393.75997340425533},{"$f":"J242*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G242,'Demographic Change'!$B$16:$B$24,0))))","v":397.51994680851067},{"$f":"K242*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G242,'Demographic Change'!$B$16:$B$24,0))))","v":403.419215425532},{"$f":"L242*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G242,'Demographic Change'!$B$16:$B$24,0))))","v":409.38331117021283},{"$f":"M242*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G242,'Demographic Change'!$B$16:$B$24,0))))","v":415.41223404255328},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E242,E242='Non-Demographic Change'!$C$20,E242='Non-Demographic Change'!$C$29,E242='Non-Demographic Change'!$C$38,E242='Non-Demographic Change'!$C$47,E242='Non-Demographic Change'!$C$56,E242='Non-Demographic Change'!$C$65,E242='Non-Demographic Change'!$C$74,E242='Non-Demographic Change'!$C$83,E242='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P242=0,J242,(J242/SUMIF($C$6:$C$455,$C242,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B242,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.75997340425533},{"$f":"IFERROR(IF($P242=0,K242,(K242/SUMIF($C$6:$C$455,$C242,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B242,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.51994680851067},{"$f":"IFERROR(IF($P242=0,L242,(L242/SUMIF($C$6:$C$455,$C242,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B242,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":403.419215425532},{"$f":"IFERROR(IF($P242=0,M242,(M242/SUMIF($C$6:$C$455,$C242,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B242,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.38331117021283},{"$f":"IFERROR(IF($P242=0,N242,(N242/SUMIF($C$6:$C$455,$C242,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B242,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":415.41223404255328},null,{"$f":"IF(OR($E242='Commissioner plans'!$C$12,$E242='Commissioner plans'!$C$21,$E242='Commissioner plans'!$C$30,$E242='Commissioner plans'!$C$39,$E242='Commissioner plans'!$C$48,,$E242='Commissioner plans'!$C$57,,$E242='Commissioner plans'!$C$66,,$E242='Commissioner plans'!$C$75,$E242='Commissioner plans'!$C$84,$E242='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W242=0,Q242,Q242/SUMIF($C$6:$C$455,$C242,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B242,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":391.79117353723404},{"$f":"IFERROR(IF($W242=0,R242,R242/SUMIF($C$6:$C$455,$C242,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B242,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":395.53234707446813},{"$f":"IFERROR(IF($W242=0,S242,S242/SUMIF($C$6:$C$455,$C242,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B242,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":401.40211934840431},{"$f":"IFERROR(IF($W242=0,T242,T242/SUMIF($C$6:$C$455,$C242,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B242,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":407.33639461436178},{"$f":"IFERROR(IF($W242=0,U242,U242/SUMIF($C$6:$C$455,$C242,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B242,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":413.33517287234054},null,{"$f":"IF(OR($E242='Impact of trust strategy'!$C$12,$E242='Impact of trust strategy'!$C$21,$E242='Impact of trust strategy'!$C$30,$E242='Impact of trust strategy'!$C$39,$E242='Impact of trust strategy'!$C$48,,$E242='Impact of trust strategy'!$C$57,,$E242='Impact of trust strategy'!$C$66,,$E242='Impact of trust strategy'!$C$75,$E242='Impact of trust strategy'!$C$84,$E242='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD242=0,X242,X242/SUMIF($C$6:$C$455,$C242,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B242,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":393.75012940492019},{"$f":"IFERROR(IF($AD242=0,Y242,Y242/SUMIF($C$6:$C$455,$C242,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B242,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":397.51000880984043},{"$f":"IFERROR(IF($AD242=0,Z242,Z242/SUMIF($C$6:$C$455,$C242,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B242,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":403.40912994514628},{"$f":"IFERROR(IF($AD242=0,AA242,AA242/SUMIF($C$6:$C$455,$C242,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B242,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":409.37307658743356},{"$f":"IFERROR(IF($AD242=0,AB242,AB242/SUMIF($C$6:$C$455,$C242,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B242,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":415.40184873670222},null,"FBC","FB","Test Spec 6","Elective","25-34",390,393.75012940492019,397.51000880984043,403.40912994514628,409.37307658743356,415.40184873670222]
["FBD","FB",27,"Test Spec 6Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Elective","35-44",{"$f":"'Historical volumes'!G$42","v":410},null,{"$f":"H243*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G243,'Demographic Change'!$B$16:$B$24,0))))","v":396.6924737586541},{"$f":"J243*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G243,'Demographic Change'!$B$16:$B$24,0))))","v":383.38494751730815},{"$f":"K243*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G243,'Demographic Change'!$B$16:$B$24,0))))","v":362.56904637832207},{"$f":"L243*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G243,'Demographic Change'!$B$16:$B$24,0))))","v":341.53949229509419},{"$f":"M243*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G243,'Demographic Change'!$B$16:$B$24,0))))","v":320.29628526762451},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E243,E243='Non-Demographic Change'!$C$20,E243='Non-Demographic Change'!$C$29,E243='Non-Demographic Change'!$C$38,E243='Non-Demographic Change'!$C$47,E243='Non-Demographic Change'!$C$56,E243='Non-Demographic Change'!$C$65,E243='Non-Demographic Change'!$C$74,E243='Non-Demographic Change'!$C$83,E243='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P243=0,J243,(J243/SUMIF($C$6:$C$455,$C243,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B243,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.6924737586541},{"$f":"IFERROR(IF($P243=0,K243,(K243/SUMIF($C$6:$C$455,$C243,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B243,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.38494751730815},{"$f":"IFERROR(IF($P243=0,L243,(L243/SUMIF($C$6:$C$455,$C243,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B243,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.56904637832207},{"$f":"IFERROR(IF($P243=0,M243,(M243/SUMIF($C$6:$C$455,$C243,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B243,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.53949229509419},{"$f":"IFERROR(IF($P243=0,N243,(N243/SUMIF($C$6:$C$455,$C243,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B243,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.29628526762451},null,{"$f":"IF(OR($E243='Commissioner plans'!$C$12,$E243='Commissioner plans'!$C$21,$E243='Commissioner plans'!$C$30,$E243='Commissioner plans'!$C$39,$E243='Commissioner plans'!$C$48,,$E243='Commissioner plans'!$C$57,,$E243='Commissioner plans'!$C$66,,$E243='Commissioner plans'!$C$75,$E243='Commissioner plans'!$C$84,$E243='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W243=0,Q243,Q243/SUMIF($C$6:$C$455,$C243,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B243,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.70901138986085},{"$f":"IFERROR(IF($W243=0,R243,R243/SUMIF($C$6:$C$455,$C243,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B243,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":381.46802277972159},{"$f":"IFERROR(IF($W243=0,S243,S243/SUMIF($C$6:$C$455,$C243,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B243,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":360.75620114643044},{"$f":"IFERROR(IF($W243=0,T243,T243/SUMIF($C$6:$C$455,$C243,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B243,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":339.83179483361874},{"$f":"IFERROR(IF($W243=0,U243,U243/SUMIF($C$6:$C$455,$C243,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B243,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":318.69480384128639},null,{"$f":"IF(OR($E243='Impact of trust strategy'!$C$12,$E243='Impact of trust strategy'!$C$21,$E243='Impact of trust strategy'!$C$30,$E243='Impact of trust strategy'!$C$39,$E243='Impact of trust strategy'!$C$48,,$E243='Impact of trust strategy'!$C$57,,$E243='Impact of trust strategy'!$C$66,,$E243='Impact of trust strategy'!$C$75,$E243='Impact of trust strategy'!$C$84,$E243='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD243=0,X243,X243/SUMIF($C$6:$C$455,$C243,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B243,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.68255644681011},{"$f":"IFERROR(IF($AD243=0,Y243,Y243/SUMIF($C$6:$C$455,$C243,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B243,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":383.37536289362015},{"$f":"IFERROR(IF($AD243=0,Z243,Z243/SUMIF($C$6:$C$455,$C243,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B243,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":362.55998215216255},{"$f":"IFERROR(IF($AD243=0,AA243,AA243/SUMIF($C$6:$C$455,$C243,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B243,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":341.53095380778683},{"$f":"IFERROR(IF($AD243=0,AB243,AB243/SUMIF($C$6:$C$455,$C243,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B243,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":320.28827786049277},null,"FBD","FB","Test Spec 6","Elective","35-44",410,396.68255644681011,383.37536289362015,362.55998215216255,341.53095380778683,320.28827786049277]
["FBE",{"$f":"LEFT(A244,2)","v":"FB"},27,"Test Spec 6Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Elective","45-54",{"$f":"'Historical volumes'!H$42","v":430},null,{"$f":"H244*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G244,'Demographic Change'!$B$16:$B$24,0))))","v":426.66517524235644},{"$f":"J244*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G244,'Demographic Change'!$B$16:$B$24,0))))","v":423.33035048471288},{"$f":"K244*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G244,'Demographic Change'!$B$16:$B$24,0))))","v":418.10365398956003},{"$f":"L244*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G244,'Demographic Change'!$B$16:$B$24,0))))","v":412.81282624906788},{"$f":"M244*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G244,'Demographic Change'!$B$16:$B$24,0))))","v":407.45786726323644},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E244,E244='Non-Demographic Change'!$C$20,E244='Non-Demographic Change'!$C$29,E244='Non-Demographic Change'!$C$38,E244='Non-Demographic Change'!$C$47,E244='Non-Demographic Change'!$C$56,E244='Non-Demographic Change'!$C$65,E244='Non-Demographic Change'!$C$74,E244='Non-Demographic Change'!$C$83,E244='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P244=0,J244,(J244/SUMIF($C$6:$C$455,$C244,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B244,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.66517524235644},{"$f":"IFERROR(IF($P244=0,K244,(K244/SUMIF($C$6:$C$455,$C244,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B244,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.33035048471288},{"$f":"IFERROR(IF($P244=0,L244,(L244/SUMIF($C$6:$C$455,$C244,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B244,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.10365398956003},{"$f":"IFERROR(IF($P244=0,M244,(M244/SUMIF($C$6:$C$455,$C244,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B244,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.81282624906788},{"$f":"IFERROR(IF($P244=0,N244,(N244/SUMIF($C$6:$C$455,$C244,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B244,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":407.45786726323644},null,{"$f":"IF(OR($E244='Commissioner plans'!$C$12,$E244='Commissioner plans'!$C$21,$E244='Commissioner plans'!$C$30,$E244='Commissioner plans'!$C$39,$E244='Commissioner plans'!$C$48,,$E244='Commissioner plans'!$C$57,,$E244='Commissioner plans'!$C$66,,$E244='Commissioner plans'!$C$75,$E244='Commissioner plans'!$C$84,$E244='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W244=0,Q244,Q244/SUMIF($C$6:$C$455,$C244,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B244,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.53184936614468},{"$f":"IFERROR(IF($W244=0,R244,R244/SUMIF($C$6:$C$455,$C244,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B244,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":421.21369873228929},{"$f":"IFERROR(IF($W244=0,S244,S244/SUMIF($C$6:$C$455,$C244,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B244,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":416.01313571961225},{"$f":"IFERROR(IF($W244=0,T244,T244/SUMIF($C$6:$C$455,$C244,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B244,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.74876211782254},{"$f":"IFERROR(IF($W244=0,U244,U244/SUMIF($C$6:$C$455,$C244,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B244,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":405.42057792692026},null,{"$f":"IF(OR($E244='Impact of trust strategy'!$C$12,$E244='Impact of trust strategy'!$C$21,$E244='Impact of trust strategy'!$C$30,$E244='Impact of trust strategy'!$C$39,$E244='Impact of trust strategy'!$C$48,,$E244='Impact of trust strategy'!$C$57,,$E244='Impact of trust strategy'!$C$66,,$E244='Impact of trust strategy'!$C$75,$E244='Impact of trust strategy'!$C$84,$E244='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD244=0,X244,X244/SUMIF($C$6:$C$455,$C244,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B244,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.65450861297535},{"$f":"IFERROR(IF($AD244=0,Y244,Y244/SUMIF($C$6:$C$455,$C244,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B244,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":423.31976722595067},{"$f":"IFERROR(IF($AD244=0,Z244,Z244/SUMIF($C$6:$C$455,$C244,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B244,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":418.09320139821028},{"$f":"IFERROR(IF($AD244=0,AA244,AA244/SUMIF($C$6:$C$455,$C244,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B244,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.80250592841162},{"$f":"IFERROR(IF($AD244=0,AB244,AB244/SUMIF($C$6:$C$455,$C244,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B244,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":407.44768081655479},null,"FBE","FB","Test Spec 6","Elective","45-54",430,426.65450861297535,423.31976722595067,418.09320139821028,412.80250592841162,407.44768081655479]
["FBF","FB",27,"Test Spec 6Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Elective","55-64",{"$f":"'Historical volumes'!I$42","v":450},null,{"$f":"H245*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G245,'Demographic Change'!$B$16:$B$24,0))))","v":459.33679140422379},{"$f":"J245*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G245,'Demographic Change'!$B$16:$B$24,0))))","v":468.67358280844758},{"$f":"K245*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G245,'Demographic Change'!$B$16:$B$24,0))))","v":483.27899221934047},{"$f":"L245*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G245,'Demographic Change'!$B$16:$B$24,0))))","v":498.01778436457948},{"$f":"M245*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G245,'Demographic Change'!$B$16:$B$24,0))))","v":512.88995924416452},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E245,E245='Non-Demographic Change'!$C$20,E245='Non-Demographic Change'!$C$29,E245='Non-Demographic Change'!$C$38,E245='Non-Demographic Change'!$C$47,E245='Non-Demographic Change'!$C$56,E245='Non-Demographic Change'!$C$65,E245='Non-Demographic Change'!$C$74,E245='Non-Demographic Change'!$C$83,E245='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P245=0,J245,(J245/SUMIF($C$6:$C$455,$C245,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B245,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.33679140422379},{"$f":"IFERROR(IF($P245=0,K245,(K245/SUMIF($C$6:$C$455,$C245,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B245,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.67358280844758},{"$f":"IFERROR(IF($P245=0,L245,(L245/SUMIF($C$6:$C$455,$C245,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B245,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":483.27899221934047},{"$f":"IFERROR(IF($P245=0,M245,(M245/SUMIF($C$6:$C$455,$C245,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B245,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.01778436457948},{"$f":"IFERROR(IF($P245=0,N245,(N245/SUMIF($C$6:$C$455,$C245,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B245,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.88995924416452},null,{"$f":"IF(OR($E245='Commissioner plans'!$C$12,$E245='Commissioner plans'!$C$21,$E245='Commissioner plans'!$C$30,$E245='Commissioner plans'!$C$39,$E245='Commissioner plans'!$C$48,,$E245='Commissioner plans'!$C$57,,$E245='Commissioner plans'!$C$66,,$E245='Commissioner plans'!$C$75,$E245='Commissioner plans'!$C$84,$E245='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W245=0,Q245,Q245/SUMIF($C$6:$C$455,$C245,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B245,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.04010744720267},{"$f":"IFERROR(IF($W245=0,R245,R245/SUMIF($C$6:$C$455,$C245,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B245,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.33021489440534},{"$f":"IFERROR(IF($W245=0,S245,S245/SUMIF($C$6:$C$455,$C245,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B245,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":480.86259725824374},{"$f":"IFERROR(IF($W245=0,T245,T245/SUMIF($C$6:$C$455,$C245,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B245,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":495.52769544275657},{"$f":"IFERROR(IF($W245=0,U245,U245/SUMIF($C$6:$C$455,$C245,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B245,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":510.32550944794372},null,{"$f":"IF(OR($E245='Impact of trust strategy'!$C$12,$E245='Impact of trust strategy'!$C$21,$E245='Impact of trust strategy'!$C$30,$E245='Impact of trust strategy'!$C$39,$E245='Impact of trust strategy'!$C$48,,$E245='Impact of trust strategy'!$C$57,,$E245='Impact of trust strategy'!$C$66,,$E245='Impact of trust strategy'!$C$75,$E245='Impact of trust strategy'!$C$84,$E245='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD245=0,X245,X245/SUMIF($C$6:$C$455,$C245,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B245,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":459.32530798443861},{"$f":"IFERROR(IF($AD245=0,Y245,Y245/SUMIF($C$6:$C$455,$C245,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B245,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.66186596887729},{"$f":"IFERROR(IF($AD245=0,Z245,Z245/SUMIF($C$6:$C$455,$C245,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B245,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":483.26691024453493},{"$f":"IFERROR(IF($AD245=0,AA245,AA245/SUMIF($C$6:$C$455,$C245,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B245,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":498.00533391997027},{"$f":"IFERROR(IF($AD245=0,AB245,AB245/SUMIF($C$6:$C$455,$C245,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B245,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":512.87713699518338},null,"FBF","FB","Test Spec 6","Elective","55-64",450,459.32530798443861,468.66186596887729,483.26691024453493,498.00533391997027,512.87713699518338]
["FBG","FB",27,"Test Spec 6Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Elective","65-74",{"$f":"'Historical volumes'!J$42","v":470},null,{"$f":"H246*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G246,'Demographic Change'!$B$16:$B$24,0))))","v":482.38707628800512},{"$f":"J246*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G246,'Demographic Change'!$B$16:$B$24,0))))","v":494.77415257601018},{"$f":"K246*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G246,'Demographic Change'!$B$16:$B$24,0))))","v":514.17559736445185},{"$f":"L246*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G246,'Demographic Change'!$B$16:$B$24,0))))","v":533.76359450662858},{"$f":"M246*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G246,'Demographic Change'!$B$16:$B$24,0))))","v":553.53814400254032},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E246,E246='Non-Demographic Change'!$C$20,E246='Non-Demographic Change'!$C$29,E246='Non-Demographic Change'!$C$38,E246='Non-Demographic Change'!$C$47,E246='Non-Demographic Change'!$C$56,E246='Non-Demographic Change'!$C$65,E246='Non-Demographic Change'!$C$74,E246='Non-Demographic Change'!$C$83,E246='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P246=0,J246,(J246/SUMIF($C$6:$C$455,$C246,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B246,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.38707628800512},{"$f":"IFERROR(IF($P246=0,K246,(K246/SUMIF($C$6:$C$455,$C246,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B246,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.77415257601018},{"$f":"IFERROR(IF($P246=0,L246,(L246/SUMIF($C$6:$C$455,$C246,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B246,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":514.17559736445185},{"$f":"IFERROR(IF($P246=0,M246,(M246/SUMIF($C$6:$C$455,$C246,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B246,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.76359450662858},{"$f":"IFERROR(IF($P246=0,N246,(N246/SUMIF($C$6:$C$455,$C246,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B246,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.53814400254032},null,{"$f":"IF(OR($E246='Commissioner plans'!$C$12,$E246='Commissioner plans'!$C$21,$E246='Commissioner plans'!$C$30,$E246='Commissioner plans'!$C$39,$E246='Commissioner plans'!$C$48,,$E246='Commissioner plans'!$C$57,,$E246='Commissioner plans'!$C$66,,$E246='Commissioner plans'!$C$75,$E246='Commissioner plans'!$C$84,$E246='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W246=0,Q246,Q246/SUMIF($C$6:$C$455,$C246,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B246,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":479.97514090656512},{"$f":"IFERROR(IF($W246=0,R246,R246/SUMIF($C$6:$C$455,$C246,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B246,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":492.30028181313014},{"$f":"IFERROR(IF($W246=0,S246,S246/SUMIF($C$6:$C$455,$C246,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B246,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":511.60471937762958},{"$f":"IFERROR(IF($W246=0,T246,T246/SUMIF($C$6:$C$455,$C246,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B246,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":531.09477653409544},{"$f":"IFERROR(IF($W246=0,U246,U246/SUMIF($C$6:$C$455,$C246,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B246,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":550.77045328252757},null,{"$f":"IF(OR($E246='Impact of trust strategy'!$C$12,$E246='Impact of trust strategy'!$C$21,$E246='Impact of trust strategy'!$C$30,$E246='Impact of trust strategy'!$C$39,$E246='Impact of trust strategy'!$C$48,,$E246='Impact of trust strategy'!$C$57,,$E246='Impact of trust strategy'!$C$66,,$E246='Impact of trust strategy'!$C$75,$E246='Impact of trust strategy'!$C$84,$E246='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD246=0,X246,X246/SUMIF($C$6:$C$455,$C246,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B246,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":482.37501661109786},{"$f":"IFERROR(IF($AD246=0,Y246,Y246/SUMIF($C$6:$C$455,$C246,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B246,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":494.76178322219573},{"$f":"IFERROR(IF($AD246=0,Z246,Z246/SUMIF($C$6:$C$455,$C246,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B246,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":514.16274297451764},{"$f":"IFERROR(IF($AD246=0,AA246,AA246/SUMIF($C$6:$C$455,$C246,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B246,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":533.75025041676588},{"$f":"IFERROR(IF($AD246=0,AB246,AB246/SUMIF($C$6:$C$455,$C246,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B246,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":553.52430554894011},null,"FBG","FB","Test Spec 6","Elective","65-74",470,482.37501661109786,494.76178322219573,514.16274297451764,533.75025041676588,553.52430554894011]
["FBH","FB",27,"Test Spec 6Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Elective","75-84",{"$f":"'Historical volumes'!K$42","v":490},null,{"$f":"H247*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G247,'Demographic Change'!$B$16:$B$24,0))))","v":494.35986159169556},{"$f":"J247*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G247,'Demographic Change'!$B$16:$B$24,0))))","v":498.71972318339107},{"$f":"K247*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G247,'Demographic Change'!$B$16:$B$24,0))))","v":505.54209919261825},{"$f":"L247*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G247,'Demographic Change'!$B$16:$B$24,0))))","v":512.44521337946946},{"$f":"M247*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G247,'Demographic Change'!$B$16:$B$24,0))))","v":519.42906574394465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E247,E247='Non-Demographic Change'!$C$20,E247='Non-Demographic Change'!$C$29,E247='Non-Demographic Change'!$C$38,E247='Non-Demographic Change'!$C$47,E247='Non-Demographic Change'!$C$56,E247='Non-Demographic Change'!$C$65,E247='Non-Demographic Change'!$C$74,E247='Non-Demographic Change'!$C$83,E247='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P247=0,J247,(J247/SUMIF($C$6:$C$455,$C247,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B247,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.35986159169556},{"$f":"IFERROR(IF($P247=0,K247,(K247/SUMIF($C$6:$C$455,$C247,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B247,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.71972318339107},{"$f":"IFERROR(IF($P247=0,L247,(L247/SUMIF($C$6:$C$455,$C247,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B247,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":505.54209919261825},{"$f":"IFERROR(IF($P247=0,M247,(M247/SUMIF($C$6:$C$455,$C247,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B247,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.44521337946946},{"$f":"IFERROR(IF($P247=0,N247,(N247/SUMIF($C$6:$C$455,$C247,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B247,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":519.42906574394465},null,{"$f":"IF(OR($E247='Commissioner plans'!$C$12,$E247='Commissioner plans'!$C$21,$E247='Commissioner plans'!$C$30,$E247='Commissioner plans'!$C$39,$E247='Commissioner plans'!$C$48,,$E247='Commissioner plans'!$C$57,,$E247='Commissioner plans'!$C$66,,$E247='Commissioner plans'!$C$75,$E247='Commissioner plans'!$C$84,$E247='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W247=0,Q247,Q247/SUMIF($C$6:$C$455,$C247,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B247,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":491.8880622837371},{"$f":"IFERROR(IF($W247=0,R247,R247/SUMIF($C$6:$C$455,$C247,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B247,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":496.22612456747413},{"$f":"IFERROR(IF($W247=0,S247,S247/SUMIF($C$6:$C$455,$C247,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B247,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":503.01438869665515},{"$f":"IFERROR(IF($W247=0,T247,T247/SUMIF($C$6:$C$455,$C247,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B247,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":509.88298731257214},{"$f":"IFERROR(IF($W247=0,U247,U247/SUMIF($C$6:$C$455,$C247,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B247,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":516.83192041522489},null,{"$f":"IF(OR($E247='Impact of trust strategy'!$C$12,$E247='Impact of trust strategy'!$C$21,$E247='Impact of trust strategy'!$C$30,$E247='Impact of trust strategy'!$C$39,$E247='Impact of trust strategy'!$C$48,,$E247='Impact of trust strategy'!$C$57,,$E247='Impact of trust strategy'!$C$66,,$E247='Impact of trust strategy'!$C$75,$E247='Impact of trust strategy'!$C$84,$E247='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD247=0,X247,X247/SUMIF($C$6:$C$455,$C247,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B247,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":494.34750259515573},{"$f":"IFERROR(IF($AD247=0,Y247,Y247/SUMIF($C$6:$C$455,$C247,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B247,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":498.70725519031146},{"$f":"IFERROR(IF($AD247=0,Z247,Z247/SUMIF($C$6:$C$455,$C247,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B247,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":505.52946064013838},{"$f":"IFERROR(IF($AD247=0,AA247,AA247/SUMIF($C$6:$C$455,$C247,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B247,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":512.43240224913495},{"$f":"IFERROR(IF($AD247=0,AB247,AB247/SUMIF($C$6:$C$455,$C247,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B247,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":519.41608001730094},null,"FBH","FB","Test Spec 6","Elective","75-84",490,494.34750259515573,498.70725519031146,505.52946064013838,512.43240224913495,519.41608001730094]
["FBI","FB",27,"Test Spec 6Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Elective","85+",{"$f":"'Historical volumes'!L$42","v":510},null,{"$f":"H248*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G248,'Demographic Change'!$B$16:$B$24,0))))","v":489.00537812894231},{"$f":"J248*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G248,'Demographic Change'!$B$16:$B$24,0))))","v":468.01075625788457},{"$f":"K248*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G248,'Demographic Change'!$B$16:$B$24,0))))","v":435.16433171768142},{"$f":"L248*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G248,'Demographic Change'!$B$16:$B$24,0))))","v":402.01314653741451},{"$f":"M248*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G248,'Demographic Change'!$B$16:$B$24,0))))","v":368.52333842374344},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E248,E248='Non-Demographic Change'!$C$20,E248='Non-Demographic Change'!$C$29,E248='Non-Demographic Change'!$C$38,E248='Non-Demographic Change'!$C$47,E248='Non-Demographic Change'!$C$56,E248='Non-Demographic Change'!$C$65,E248='Non-Demographic Change'!$C$74,E248='Non-Demographic Change'!$C$83,E248='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P248=0,J248,(J248/SUMIF($C$6:$C$455,$C248,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B248,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.00537812894231},{"$f":"IFERROR(IF($P248=0,K248,(K248/SUMIF($C$6:$C$455,$C248,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B248,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.01075625788457},{"$f":"IFERROR(IF($P248=0,L248,(L248/SUMIF($C$6:$C$455,$C248,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B248,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.16433171768142},{"$f":"IFERROR(IF($P248=0,M248,(M248/SUMIF($C$6:$C$455,$C248,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B248,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.01314653741451},{"$f":"IFERROR(IF($P248=0,N248,(N248/SUMIF($C$6:$C$455,$C248,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B248,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":368.52333842374344},null,{"$f":"IF(OR($E248='Commissioner plans'!$C$12,$E248='Commissioner plans'!$C$21,$E248='Commissioner plans'!$C$30,$E248='Commissioner plans'!$C$39,$E248='Commissioner plans'!$C$48,,$E248='Commissioner plans'!$C$57,,$E248='Commissioner plans'!$C$66,,$E248='Commissioner plans'!$C$75,$E248='Commissioner plans'!$C$84,$E248='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W248=0,Q248,Q248/SUMIF($C$6:$C$455,$C248,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B248,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":486.56035123829759},{"$f":"IFERROR(IF($W248=0,R248,R248/SUMIF($C$6:$C$455,$C248,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B248,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.67070247659512},{"$f":"IFERROR(IF($W248=0,S248,S248/SUMIF($C$6:$C$455,$C248,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B248,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":432.98851005909302},{"$f":"IFERROR(IF($W248=0,T248,T248/SUMIF($C$6:$C$455,$C248,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B248,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":400.00308080472746},{"$f":"IFERROR(IF($W248=0,U248,U248/SUMIF($C$6:$C$455,$C248,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B248,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":366.68072173162471},null,{"$f":"IF(OR($E248='Impact of trust strategy'!$C$12,$E248='Impact of trust strategy'!$C$21,$E248='Impact of trust strategy'!$C$30,$E248='Impact of trust strategy'!$C$39,$E248='Impact of trust strategy'!$C$48,,$E248='Impact of trust strategy'!$C$57,,$E248='Impact of trust strategy'!$C$66,,$E248='Impact of trust strategy'!$C$75,$E248='Impact of trust strategy'!$C$84,$E248='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD248=0,X248,X248/SUMIF($C$6:$C$455,$C248,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B248,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":488.99315299448904},{"$f":"IFERROR(IF($AD248=0,Y248,Y248/SUMIF($C$6:$C$455,$C248,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B248,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":467.99905598897806},{"$f":"IFERROR(IF($AD248=0,Z248,Z248/SUMIF($C$6:$C$455,$C248,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B248,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":435.15345260938841},{"$f":"IFERROR(IF($AD248=0,AA248,AA248/SUMIF($C$6:$C$455,$C248,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B248,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":402.00309620875106},{"$f":"IFERROR(IF($AD248=0,AB248,AB248/SUMIF($C$6:$C$455,$C248,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B248,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":368.51412534028282},null,"FBI","FB","Test Spec 6","Elective","85+",510,488.99315299448904,467.99905598897806,435.15345260938841,402.00309620875106,368.51412534028282]
["FCA","FC",28,"Test Spec 6Non-Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D$43","v":390},null,{"$f":"H249*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G249,'Demographic Change'!$B$16:$B$24,0))))","v":394.37515466468693},{"$f":"J249*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G249,'Demographic Change'!$B$16:$B$24,0))))","v":398.75030932937392},{"$f":"K249*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G249,'Demographic Change'!$B$16:$B$24,0))))","v":405.60257362039101},{"$f":"L249*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G249,'Demographic Change'!$B$16:$B$24,0))))","v":412.51917842118286},{"$f":"M249*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G249,'Demographic Change'!$B$16:$B$24,0))))","v":419.50012373174957},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E249,E249='Non-Demographic Change'!$C$20,E249='Non-Demographic Change'!$C$29,E249='Non-Demographic Change'!$C$38,E249='Non-Demographic Change'!$C$47,E249='Non-Demographic Change'!$C$56,E249='Non-Demographic Change'!$C$65,E249='Non-Demographic Change'!$C$74,E249='Non-Demographic Change'!$C$83,E249='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P249=0,J249,(J249/SUMIF($C$6:$C$455,$C249,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B249,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.37515466468693},{"$f":"IFERROR(IF($P249=0,K249,(K249/SUMIF($C$6:$C$455,$C249,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B249,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.75030932937392},{"$f":"IFERROR(IF($P249=0,L249,(L249/SUMIF($C$6:$C$455,$C249,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B249,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":405.60257362039101},{"$f":"IFERROR(IF($P249=0,M249,(M249/SUMIF($C$6:$C$455,$C249,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B249,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.51917842118286},{"$f":"IFERROR(IF($P249=0,N249,(N249/SUMIF($C$6:$C$455,$C249,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B249,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.50012373174957},null,{"$f":"IF(OR($E249='Commissioner plans'!$C$12,$E249='Commissioner plans'!$C$21,$E249='Commissioner plans'!$C$30,$E249='Commissioner plans'!$C$39,$E249='Commissioner plans'!$C$48,,$E249='Commissioner plans'!$C$57,,$E249='Commissioner plans'!$C$66,,$E249='Commissioner plans'!$C$75,$E249='Commissioner plans'!$C$84,$E249='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W249=0,Q249,Q249/SUMIF($C$6:$C$455,$C249,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B249,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":392.40327889136347},{"$f":"IFERROR(IF($W249=0,R249,R249/SUMIF($C$6:$C$455,$C249,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B249,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":396.75655778272704},{"$f":"IFERROR(IF($W249=0,S249,S249/SUMIF($C$6:$C$455,$C249,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B249,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":403.57456075228907},{"$f":"IFERROR(IF($W249=0,T249,T249/SUMIF($C$6:$C$455,$C249,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B249,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.45658252907697},{"$f":"IFERROR(IF($W249=0,U249,U249/SUMIF($C$6:$C$455,$C249,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B249,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.40262311309084},null,{"$f":"IF(OR($E249='Impact of trust strategy'!$C$12,$E249='Impact of trust strategy'!$C$21,$E249='Impact of trust strategy'!$C$30,$E249='Impact of trust strategy'!$C$39,$E249='Impact of trust strategy'!$C$48,,$E249='Impact of trust strategy'!$C$57,,$E249='Impact of trust strategy'!$C$66,,$E249='Impact of trust strategy'!$C$75,$E249='Impact of trust strategy'!$C$84,$E249='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD249=0,X249,X249/SUMIF($C$6:$C$455,$C249,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B249,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":394.36529528582025},{"$f":"IFERROR(IF($AD249=0,Y249,Y249/SUMIF($C$6:$C$455,$C249,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B249,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":398.74034057164062},{"$f":"IFERROR(IF($AD249=0,Z249,Z249/SUMIF($C$6:$C$455,$C249,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B249,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":405.59243355605048},{"$f":"IFERROR(IF($AD249=0,AA249,AA249/SUMIF($C$6:$C$455,$C249,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B249,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.50886544172232},{"$f":"IFERROR(IF($AD249=0,AB249,AB249/SUMIF($C$6:$C$455,$C249,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B249,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.48963622865625},null,"FCA","FC","Test Spec 6","Non-Elective","0-18",390,394.36529528582025,398.74034057164062,405.59243355605048,412.50886544172232,419.48963622865625]
["FCB","FC",28,"Test Spec 6Non-Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E$43","v":410},null,{"$f":"H250*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G250,'Demographic Change'!$B$16:$B$24,0))))","v":416.26786307743441},{"$f":"J250*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G250,'Demographic Change'!$B$16:$B$24,0))))","v":422.53572615486883},{"$f":"K250*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G250,'Demographic Change'!$B$16:$B$24,0))))","v":432.34629444998347},{"$f":"L250*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G250,'Demographic Change'!$B$16:$B$24,0))))","v":442.25905616483897},{"$f":"M250*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G250,'Demographic Change'!$B$16:$B$24,0))))","v":452.27401129943513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E250,E250='Non-Demographic Change'!$C$20,E250='Non-Demographic Change'!$C$29,E250='Non-Demographic Change'!$C$38,E250='Non-Demographic Change'!$C$47,E250='Non-Demographic Change'!$C$56,E250='Non-Demographic Change'!$C$65,E250='Non-Demographic Change'!$C$74,E250='Non-Demographic Change'!$C$83,E250='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P250=0,J250,(J250/SUMIF($C$6:$C$455,$C250,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B250,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.26786307743441},{"$f":"IFERROR(IF($P250=0,K250,(K250/SUMIF($C$6:$C$455,$C250,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B250,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":422.53572615486883},{"$f":"IFERROR(IF($P250=0,L250,(L250/SUMIF($C$6:$C$455,$C250,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B250,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.34629444998347},{"$f":"IFERROR(IF($P250=0,M250,(M250/SUMIF($C$6:$C$455,$C250,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B250,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.25905616483897},{"$f":"IFERROR(IF($P250=0,N250,(N250/SUMIF($C$6:$C$455,$C250,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B250,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":452.27401129943513},null,{"$f":"IF(OR($E250='Commissioner plans'!$C$12,$E250='Commissioner plans'!$C$21,$E250='Commissioner plans'!$C$30,$E250='Commissioner plans'!$C$39,$E250='Commissioner plans'!$C$48,,$E250='Commissioner plans'!$C$57,,$E250='Commissioner plans'!$C$66,,$E250='Commissioner plans'!$C$75,$E250='Commissioner plans'!$C$84,$E250='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W250=0,Q250,Q250/SUMIF($C$6:$C$455,$C250,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B250,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":414.18652376204722},{"$f":"IFERROR(IF($W250=0,R250,R250/SUMIF($C$6:$C$455,$C250,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B250,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":420.4230475240945},{"$f":"IFERROR(IF($W250=0,S250,S250/SUMIF($C$6:$C$455,$C250,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B250,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":430.18456297773355},{"$f":"IFERROR(IF($W250=0,T250,T250/SUMIF($C$6:$C$455,$C250,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B250,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":440.04776088401479},{"$f":"IFERROR(IF($W250=0,U250,U250/SUMIF($C$6:$C$455,$C250,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B250,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":450.01264124293795},null,{"$f":"IF(OR($E250='Impact of trust strategy'!$C$12,$E250='Impact of trust strategy'!$C$21,$E250='Impact of trust strategy'!$C$30,$E250='Impact of trust strategy'!$C$39,$E250='Impact of trust strategy'!$C$48,,$E250='Impact of trust strategy'!$C$57,,$E250='Impact of trust strategy'!$C$66,,$E250='Impact of trust strategy'!$C$75,$E250='Impact of trust strategy'!$C$84,$E250='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD250=0,X250,X250/SUMIF($C$6:$C$455,$C250,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B250,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":416.25745638085743},{"$f":"IFERROR(IF($AD250=0,Y250,Y250/SUMIF($C$6:$C$455,$C250,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B250,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":422.52516276171491},{"$f":"IFERROR(IF($AD250=0,Z250,Z250/SUMIF($C$6:$C$455,$C250,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B250,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":432.33548579262219},{"$f":"IFERROR(IF($AD250=0,AA250,AA250/SUMIF($C$6:$C$455,$C250,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B250,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":442.24799968843485},{"$f":"IFERROR(IF($AD250=0,AB250,AB250/SUMIF($C$6:$C$455,$C250,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B250,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":452.26270444915258},null,"FCB","FC","Test Spec 6","Non-Elective","19-24",410,416.25745638085743,422.52516276171491,432.33548579262219,442.24799968843485,452.26270444915258]
["FCC","FC",28,"Test Spec 6Non-Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F$43","v":430},null,{"$f":"H251*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G251,'Demographic Change'!$B$16:$B$24,0))))","v":434.14561170212772},{"$f":"J251*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G251,'Demographic Change'!$B$16:$B$24,0))))","v":438.29122340425539},{"$f":"K251*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G251,'Demographic Change'!$B$16:$B$24,0))))","v":444.79554521276606},{"$f":"L251*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G251,'Demographic Change'!$B$16:$B$24,0))))","v":451.37134308510645},{"$f":"M251*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G251,'Demographic Change'!$B$16:$B$24,0))))","v":458.01861702127667},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E251,E251='Non-Demographic Change'!$C$20,E251='Non-Demographic Change'!$C$29,E251='Non-Demographic Change'!$C$38,E251='Non-Demographic Change'!$C$47,E251='Non-Demographic Change'!$C$56,E251='Non-Demographic Change'!$C$65,E251='Non-Demographic Change'!$C$74,E251='Non-Demographic Change'!$C$83,E251='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P251=0,J251,(J251/SUMIF($C$6:$C$455,$C251,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B251,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":434.14561170212772},{"$f":"IFERROR(IF($P251=0,K251,(K251/SUMIF($C$6:$C$455,$C251,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B251,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":438.29122340425539},{"$f":"IFERROR(IF($P251=0,L251,(L251/SUMIF($C$6:$C$455,$C251,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B251,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.79554521276606},{"$f":"IFERROR(IF($P251=0,M251,(M251/SUMIF($C$6:$C$455,$C251,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B251,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.37134308510645},{"$f":"IFERROR(IF($P251=0,N251,(N251/SUMIF($C$6:$C$455,$C251,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B251,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.01861702127667},null,{"$f":"IF(OR($E251='Commissioner plans'!$C$12,$E251='Commissioner plans'!$C$21,$E251='Commissioner plans'!$C$30,$E251='Commissioner plans'!$C$39,$E251='Commissioner plans'!$C$48,,$E251='Commissioner plans'!$C$57,,$E251='Commissioner plans'!$C$66,,$E251='Commissioner plans'!$C$75,$E251='Commissioner plans'!$C$84,$E251='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W251=0,Q251,Q251/SUMIF($C$6:$C$455,$C251,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B251,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":431.97488364361709},{"$f":"IFERROR(IF($W251=0,R251,R251/SUMIF($C$6:$C$455,$C251,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B251,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":436.0997672872341},{"$f":"IFERROR(IF($W251=0,S251,S251/SUMIF($C$6:$C$455,$C251,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B251,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":442.57156748670224},{"$f":"IFERROR(IF($W251=0,T251,T251/SUMIF($C$6:$C$455,$C251,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B251,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":449.11448636968089},{"$f":"IFERROR(IF($W251=0,U251,U251/SUMIF($C$6:$C$455,$C251,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B251,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":455.72852393617029},null,{"$f":"IF(OR($E251='Impact of trust strategy'!$C$12,$E251='Impact of trust strategy'!$C$21,$E251='Impact of trust strategy'!$C$30,$E251='Impact of trust strategy'!$C$39,$E251='Impact of trust strategy'!$C$48,,$E251='Impact of trust strategy'!$C$57,,$E251='Impact of trust strategy'!$C$66,,$E251='Impact of trust strategy'!$C$75,$E251='Impact of trust strategy'!$C$84,$E251='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD251=0,X251,X251/SUMIF($C$6:$C$455,$C251,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B251,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":434.13475806183516},{"$f":"IFERROR(IF($AD251=0,Y251,Y251/SUMIF($C$6:$C$455,$C251,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B251,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":438.28026612367023},{"$f":"IFERROR(IF($AD251=0,Z251,Z251/SUMIF($C$6:$C$455,$C251,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B251,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":444.78442532413573},{"$f":"IFERROR(IF($AD251=0,AA251,AA251/SUMIF($C$6:$C$455,$C251,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B251,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.36005880152925},{"$f":"IFERROR(IF($AD251=0,AB251,AB251/SUMIF($C$6:$C$455,$C251,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B251,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":458.00716655585109},null,"FCC","FC","Test Spec 6","Non-Elective","25-34",430,434.13475806183516,438.28026612367023,444.78442532413573,451.36005880152925,458.00716655585109]
["FCD","FC",28,"Test Spec 6Non-Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G$43","v":450},null,{"$f":"H252*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G252,'Demographic Change'!$B$16:$B$24,0))))","v":435.39417851559597},{"$f":"J252*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G252,'Demographic Change'!$B$16:$B$24,0))))","v":420.78835703119188},{"$f":"K252*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G252,'Demographic Change'!$B$16:$B$24,0))))","v":397.94163626889008},{"$f":"L252*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G252,'Demographic Change'!$B$16:$B$24,0))))","v":374.86041837266436},{"$f":"M252*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G252,'Demographic Change'!$B$16:$B$24,0))))","v":351.54470334251471},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E252,E252='Non-Demographic Change'!$C$20,E252='Non-Demographic Change'!$C$29,E252='Non-Demographic Change'!$C$38,E252='Non-Demographic Change'!$C$47,E252='Non-Demographic Change'!$C$56,E252='Non-Demographic Change'!$C$65,E252='Non-Demographic Change'!$C$74,E252='Non-Demographic Change'!$C$83,E252='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P252=0,J252,(J252/SUMIF($C$6:$C$455,$C252,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B252,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.39417851559597},{"$f":"IFERROR(IF($P252=0,K252,(K252/SUMIF($C$6:$C$455,$C252,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B252,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":420.78835703119188},{"$f":"IFERROR(IF($P252=0,L252,(L252/SUMIF($C$6:$C$455,$C252,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B252,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.94163626889008},{"$f":"IFERROR(IF($P252=0,M252,(M252/SUMIF($C$6:$C$455,$C252,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B252,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.86041837266436},{"$f":"IFERROR(IF($P252=0,N252,(N252/SUMIF($C$6:$C$455,$C252,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B252,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.54470334251471},null,{"$f":"IF(OR($E252='Commissioner plans'!$C$12,$E252='Commissioner plans'!$C$21,$E252='Commissioner plans'!$C$30,$E252='Commissioner plans'!$C$39,$E252='Commissioner plans'!$C$48,,$E252='Commissioner plans'!$C$57,,$E252='Commissioner plans'!$C$66,,$E252='Commissioner plans'!$C$75,$E252='Commissioner plans'!$C$84,$E252='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W252=0,Q252,Q252/SUMIF($C$6:$C$455,$C252,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B252,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":433.217207623018},{"$f":"IFERROR(IF($W252=0,R252,R252/SUMIF($C$6:$C$455,$C252,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B252,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":418.68441524603594},{"$f":"IFERROR(IF($W252=0,S252,S252/SUMIF($C$6:$C$455,$C252,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B252,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":395.95192808754564},{"$f":"IFERROR(IF($W252=0,T252,T252/SUMIF($C$6:$C$455,$C252,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B252,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":372.98611628080101},{"$f":"IFERROR(IF($W252=0,U252,U252/SUMIF($C$6:$C$455,$C252,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B252,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":349.78697982580212},null,{"$f":"IF(OR($E252='Impact of trust strategy'!$C$12,$E252='Impact of trust strategy'!$C$21,$E252='Impact of trust strategy'!$C$30,$E252='Impact of trust strategy'!$C$39,$E252='Impact of trust strategy'!$C$48,,$E252='Impact of trust strategy'!$C$57,,$E252='Impact of trust strategy'!$C$66,,$E252='Impact of trust strategy'!$C$75,$E252='Impact of trust strategy'!$C$84,$E252='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD252=0,X252,X252/SUMIF($C$6:$C$455,$C252,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B252,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":435.38329366113305},{"$f":"IFERROR(IF($AD252=0,Y252,Y252/SUMIF($C$6:$C$455,$C252,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B252,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":420.77783732226607},{"$f":"IFERROR(IF($AD252=0,Z252,Z252/SUMIF($C$6:$C$455,$C252,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B252,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":397.93168772798333},{"$f":"IFERROR(IF($AD252=0,AA252,AA252/SUMIF($C$6:$C$455,$C252,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B252,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":374.85104686220495},{"$f":"IFERROR(IF($AD252=0,AB252,AB252/SUMIF($C$6:$C$455,$C252,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B252,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":351.5359147249311},null,"FCD","FC","Test Spec 6","Non-Elective","35-44",450,435.38329366113305,420.77783732226607,397.93168772798333,374.85104686220495,351.5359147249311]
["FCE","FC",28,"Test Spec 6Non-Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H$43","v":470},null,{"$f":"H253*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G253,'Demographic Change'!$B$16:$B$24,0))))","v":466.35495898583144},{"$f":"J253*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G253,'Demographic Change'!$B$16:$B$24,0))))","v":462.70991797166289},{"$f":"K253*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G253,'Demographic Change'!$B$16:$B$24,0))))","v":456.99701715137951},{"$f":"L253*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G253,'Demographic Change'!$B$16:$B$24,0))))","v":451.21401938851596},{"$f":"M253*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G253,'Demographic Change'!$B$16:$B$24,0))))","v":445.36092468307226},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E253,E253='Non-Demographic Change'!$C$20,E253='Non-Demographic Change'!$C$29,E253='Non-Demographic Change'!$C$38,E253='Non-Demographic Change'!$C$47,E253='Non-Demographic Change'!$C$56,E253='Non-Demographic Change'!$C$65,E253='Non-Demographic Change'!$C$74,E253='Non-Demographic Change'!$C$83,E253='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P253=0,J253,(J253/SUMIF($C$6:$C$455,$C253,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B253,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.35495898583144},{"$f":"IFERROR(IF($P253=0,K253,(K253/SUMIF($C$6:$C$455,$C253,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B253,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":462.70991797166289},{"$f":"IFERROR(IF($P253=0,L253,(L253/SUMIF($C$6:$C$455,$C253,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B253,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":456.99701715137951},{"$f":"IFERROR(IF($P253=0,M253,(M253/SUMIF($C$6:$C$455,$C253,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B253,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.21401938851596},{"$f":"IFERROR(IF($P253=0,N253,(N253/SUMIF($C$6:$C$455,$C253,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B253,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.36092468307226},null,{"$f":"IF(OR($E253='Commissioner plans'!$C$12,$E253='Commissioner plans'!$C$21,$E253='Commissioner plans'!$C$30,$E253='Commissioner plans'!$C$39,$E253='Commissioner plans'!$C$48,,$E253='Commissioner plans'!$C$57,,$E253='Commissioner plans'!$C$66,,$E253='Commissioner plans'!$C$75,$E253='Commissioner plans'!$C$84,$E253='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W253=0,Q253,Q253/SUMIF($C$6:$C$455,$C253,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B253,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":464.02318419090227},{"$f":"IFERROR(IF($W253=0,R253,R253/SUMIF($C$6:$C$455,$C253,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B253,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.39636838180456},{"$f":"IFERROR(IF($W253=0,S253,S253/SUMIF($C$6:$C$455,$C253,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B253,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":454.71203206562262},{"$f":"IFERROR(IF($W253=0,T253,T253/SUMIF($C$6:$C$455,$C253,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B253,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":448.95794929157336},{"$f":"IFERROR(IF($W253=0,U253,U253/SUMIF($C$6:$C$455,$C253,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B253,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":443.13412005965688},null,{"$f":"IF(OR($E253='Impact of trust strategy'!$C$12,$E253='Impact of trust strategy'!$C$21,$E253='Impact of trust strategy'!$C$30,$E253='Impact of trust strategy'!$C$39,$E253='Impact of trust strategy'!$C$48,,$E253='Impact of trust strategy'!$C$57,,$E253='Impact of trust strategy'!$C$66,,$E253='Impact of trust strategy'!$C$75,$E253='Impact of trust strategy'!$C$84,$E253='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD253=0,X253,X253/SUMIF($C$6:$C$455,$C253,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B253,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":466.34330011185671},{"$f":"IFERROR(IF($AD253=0,Y253,Y253/SUMIF($C$6:$C$455,$C253,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B253,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":462.69835022371353},{"$f":"IFERROR(IF($AD253=0,Z253,Z253/SUMIF($C$6:$C$455,$C253,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B253,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":456.98559222595071},{"$f":"IFERROR(IF($AD253=0,AA253,AA253/SUMIF($C$6:$C$455,$C253,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B253,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.20273903803115},{"$f":"IFERROR(IF($AD253=0,AB253,AB253/SUMIF($C$6:$C$455,$C253,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B253,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":445.34979065995509},null,"FCE","FC","Test Spec 6","Non-Elective","45-54",470,466.34330011185671,462.69835022371353,456.98559222595071,451.20273903803115,445.34979065995509]
["FCF","FC",28,"Test Spec 6Non-Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I$43","v":490},null,{"$f":"H254*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G254,'Demographic Change'!$B$16:$B$24,0))))","v":500.16672841793252},{"$f":"J254*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G254,'Demographic Change'!$B$16:$B$24,0))))","v":510.33345683586509},{"$f":"K254*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G254,'Demographic Change'!$B$16:$B$24,0))))","v":526.23712486105956},{"$f":"L254*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G254,'Demographic Change'!$B$16:$B$24,0))))","v":542.28603186365319},{"$f":"M254*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G254,'Demographic Change'!$B$16:$B$24,0))))","v":558.48017784364583},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E254,E254='Non-Demographic Change'!$C$20,E254='Non-Demographic Change'!$C$29,E254='Non-Demographic Change'!$C$38,E254='Non-Demographic Change'!$C$47,E254='Non-Demographic Change'!$C$56,E254='Non-Demographic Change'!$C$65,E254='Non-Demographic Change'!$C$74,E254='Non-Demographic Change'!$C$83,E254='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P254=0,J254,(J254/SUMIF($C$6:$C$455,$C254,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B254,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":500.16672841793252},{"$f":"IFERROR(IF($P254=0,K254,(K254/SUMIF($C$6:$C$455,$C254,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B254,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.33345683586509},{"$f":"IFERROR(IF($P254=0,L254,(L254/SUMIF($C$6:$C$455,$C254,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B254,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":526.23712486105956},{"$f":"IFERROR(IF($P254=0,M254,(M254/SUMIF($C$6:$C$455,$C254,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B254,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":542.28603186365319},{"$f":"IFERROR(IF($P254=0,N254,(N254/SUMIF($C$6:$C$455,$C254,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B254,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.48017784364583},null,{"$f":"IF(OR($E254='Commissioner plans'!$C$12,$E254='Commissioner plans'!$C$21,$E254='Commissioner plans'!$C$30,$E254='Commissioner plans'!$C$39,$E254='Commissioner plans'!$C$48,,$E254='Commissioner plans'!$C$57,,$E254='Commissioner plans'!$C$66,,$E254='Commissioner plans'!$C$75,$E254='Commissioner plans'!$C$84,$E254='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W254=0,Q254,Q254/SUMIF($C$6:$C$455,$C254,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B254,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":497.66589477584284},{"$f":"IFERROR(IF($W254=0,R254,R254/SUMIF($C$6:$C$455,$C254,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B254,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":507.78178955168579},{"$f":"IFERROR(IF($W254=0,S254,S254/SUMIF($C$6:$C$455,$C254,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B254,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":523.60593923675424},{"$f":"IFERROR(IF($W254=0,T254,T254/SUMIF($C$6:$C$455,$C254,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B254,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":539.5746017043349},{"$f":"IFERROR(IF($W254=0,U254,U254/SUMIF($C$6:$C$455,$C254,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B254,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":555.68777695442759},null,{"$f":"IF(OR($E254='Impact of trust strategy'!$C$12,$E254='Impact of trust strategy'!$C$21,$E254='Impact of trust strategy'!$C$30,$E254='Impact of trust strategy'!$C$39,$E254='Impact of trust strategy'!$C$48,,$E254='Impact of trust strategy'!$C$57,,$E254='Impact of trust strategy'!$C$66,,$E254='Impact of trust strategy'!$C$75,$E254='Impact of trust strategy'!$C$84,$E254='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD254=0,X254,X254/SUMIF($C$6:$C$455,$C254,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B254,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":500.15422424972201},{"$f":"IFERROR(IF($AD254=0,Y254,Y254/SUMIF($C$6:$C$455,$C254,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B254,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":510.32069849944418},{"$f":"IFERROR(IF($AD254=0,Z254,Z254/SUMIF($C$6:$C$455,$C254,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B254,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":526.22396893293796},{"$f":"IFERROR(IF($AD254=0,AA254,AA254/SUMIF($C$6:$C$455,$C254,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B254,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":542.27247471285648},{"$f":"IFERROR(IF($AD254=0,AB254,AB254/SUMIF($C$6:$C$455,$C254,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B254,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":558.46621583919966},null,"FCF","FC","Test Spec 6","Non-Elective","55-64",490,500.15422424972201,510.32069849944418,526.22396893293796,542.27247471285648,558.46621583919966]
["FCG","FC",28,"Test Spec 6Non-Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J$43","v":510},null,{"$f":"H255*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G255,'Demographic Change'!$B$16:$B$24,0))))","v":523.44129554655876},{"$f":"J255*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G255,'Demographic Change'!$B$16:$B$24,0))))","v":536.88259109311741},{"$f":"K255*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G255,'Demographic Change'!$B$16:$B$24,0))))","v":557.93522267206481},{"$f":"L255*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G255,'Demographic Change'!$B$16:$B$24,0))))","v":579.19028340080979},{"$f":"M255*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G255,'Demographic Change'!$B$16:$B$24,0))))","v":600.64777327935235},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E255,E255='Non-Demographic Change'!$C$20,E255='Non-Demographic Change'!$C$29,E255='Non-Demographic Change'!$C$38,E255='Non-Demographic Change'!$C$47,E255='Non-Demographic Change'!$C$56,E255='Non-Demographic Change'!$C$65,E255='Non-Demographic Change'!$C$74,E255='Non-Demographic Change'!$C$83,E255='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P255=0,J255,(J255/SUMIF($C$6:$C$455,$C255,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B255,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":523.44129554655876},{"$f":"IFERROR(IF($P255=0,K255,(K255/SUMIF($C$6:$C$455,$C255,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B255,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.88259109311741},{"$f":"IFERROR(IF($P255=0,L255,(L255/SUMIF($C$6:$C$455,$C255,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B255,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.93522267206481},{"$f":"IFERROR(IF($P255=0,M255,(M255/SUMIF($C$6:$C$455,$C255,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B255,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":579.19028340080979},{"$f":"IFERROR(IF($P255=0,N255,(N255/SUMIF($C$6:$C$455,$C255,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B255,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":600.64777327935235},null,{"$f":"IF(OR($E255='Commissioner plans'!$C$12,$E255='Commissioner plans'!$C$21,$E255='Commissioner plans'!$C$30,$E255='Commissioner plans'!$C$39,$E255='Commissioner plans'!$C$48,,$E255='Commissioner plans'!$C$57,,$E255='Commissioner plans'!$C$66,,$E255='Commissioner plans'!$C$75,$E255='Commissioner plans'!$C$84,$E255='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W255=0,Q255,Q255/SUMIF($C$6:$C$455,$C255,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B255,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":520.82408906882597},{"$f":"IFERROR(IF($W255=0,R255,R255/SUMIF($C$6:$C$455,$C255,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B255,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":534.19817813765178},{"$f":"IFERROR(IF($W255=0,S255,S255/SUMIF($C$6:$C$455,$C255,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B255,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.1455465587045},{"$f":"IFERROR(IF($W255=0,T255,T255/SUMIF($C$6:$C$455,$C255,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B255,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":576.29433198380571},{"$f":"IFERROR(IF($W255=0,U255,U255/SUMIF($C$6:$C$455,$C255,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B255,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":597.64453441295564},null,{"$f":"IF(OR($E255='Impact of trust strategy'!$C$12,$E255='Impact of trust strategy'!$C$21,$E255='Impact of trust strategy'!$C$30,$E255='Impact of trust strategy'!$C$39,$E255='Impact of trust strategy'!$C$48,,$E255='Impact of trust strategy'!$C$57,,$E255='Impact of trust strategy'!$C$66,,$E255='Impact of trust strategy'!$C$75,$E255='Impact of trust strategy'!$C$84,$E255='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD255=0,X255,X255/SUMIF($C$6:$C$455,$C255,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B255,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":523.42820951417002},{"$f":"IFERROR(IF($AD255=0,Y255,Y255/SUMIF($C$6:$C$455,$C255,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B255,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":536.86916902834002},{"$f":"IFERROR(IF($AD255=0,Z255,Z255/SUMIF($C$6:$C$455,$C255,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B255,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.92127429149798},{"$f":"IFERROR(IF($AD255=0,AA255,AA255/SUMIF($C$6:$C$455,$C255,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B255,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":579.17580364372463},{"$f":"IFERROR(IF($AD255=0,AB255,AB255/SUMIF($C$6:$C$455,$C255,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B255,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":600.63275708502033},null,"FCG","FC","Test Spec 6","Non-Elective","65-74",510,523.42820951417002,536.86916902834002,557.92127429149798,579.17580364372463,600.63275708502033]
["FCH","FC",28,"Test Spec 6Non-Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K$43","v":530},null,{"$f":"H256*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G256,'Demographic Change'!$B$16:$B$24,0))))","v":534.71576866040539},{"$f":"J256*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G256,'Demographic Change'!$B$16:$B$24,0))))","v":539.43153732081078},{"$f":"K256*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G256,'Demographic Change'!$B$16:$B$24,0))))","v":546.81084198385247},{"$f":"L256*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G256,'Demographic Change'!$B$16:$B$24,0))))","v":554.27747569616099},{"$f":"M256*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G256,'Demographic Change'!$B$16:$B$24,0))))","v":561.83143845773623},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E256,E256='Non-Demographic Change'!$C$20,E256='Non-Demographic Change'!$C$29,E256='Non-Demographic Change'!$C$38,E256='Non-Demographic Change'!$C$47,E256='Non-Demographic Change'!$C$56,E256='Non-Demographic Change'!$C$65,E256='Non-Demographic Change'!$C$74,E256='Non-Demographic Change'!$C$83,E256='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P256=0,J256,(J256/SUMIF($C$6:$C$455,$C256,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B256,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":534.71576866040539},{"$f":"IFERROR(IF($P256=0,K256,(K256/SUMIF($C$6:$C$455,$C256,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B256,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":539.43153732081078},{"$f":"IFERROR(IF($P256=0,L256,(L256/SUMIF($C$6:$C$455,$C256,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B256,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":546.81084198385247},{"$f":"IFERROR(IF($P256=0,M256,(M256/SUMIF($C$6:$C$455,$C256,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B256,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.27747569616099},{"$f":"IFERROR(IF($P256=0,N256,(N256/SUMIF($C$6:$C$455,$C256,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B256,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":561.83143845773623},null,{"$f":"IF(OR($E256='Commissioner plans'!$C$12,$E256='Commissioner plans'!$C$21,$E256='Commissioner plans'!$C$30,$E256='Commissioner plans'!$C$39,$E256='Commissioner plans'!$C$48,,$E256='Commissioner plans'!$C$57,,$E256='Commissioner plans'!$C$66,,$E256='Commissioner plans'!$C$75,$E256='Commissioner plans'!$C$84,$E256='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W256=0,Q256,Q256/SUMIF($C$6:$C$455,$C256,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B256,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":532.04218981710335},{"$f":"IFERROR(IF($W256=0,R256,R256/SUMIF($C$6:$C$455,$C256,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B256,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":536.73437963420668},{"$f":"IFERROR(IF($W256=0,S256,S256/SUMIF($C$6:$C$455,$C256,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B256,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":544.07678777393323},{"$f":"IFERROR(IF($W256=0,T256,T256/SUMIF($C$6:$C$455,$C256,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B256,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":551.50608831768022},{"$f":"IFERROR(IF($W256=0,U256,U256/SUMIF($C$6:$C$455,$C256,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B256,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":559.02228126544753},null,{"$f":"IF(OR($E256='Impact of trust strategy'!$C$12,$E256='Impact of trust strategy'!$C$21,$E256='Impact of trust strategy'!$C$30,$E256='Impact of trust strategy'!$C$39,$E256='Impact of trust strategy'!$C$48,,$E256='Impact of trust strategy'!$C$57,,$E256='Impact of trust strategy'!$C$66,,$E256='Impact of trust strategy'!$C$75,$E256='Impact of trust strategy'!$C$84,$E256='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD256=0,X256,X256/SUMIF($C$6:$C$455,$C256,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B256,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":534.70240076618882},{"$f":"IFERROR(IF($AD256=0,Y256,Y256/SUMIF($C$6:$C$455,$C256,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B256,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":539.4180515323776},{"$f":"IFERROR(IF($AD256=0,Z256,Z256/SUMIF($C$6:$C$455,$C256,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B256,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":546.79717171280288},{"$f":"IFERROR(IF($AD256=0,AA256,AA256/SUMIF($C$6:$C$455,$C256,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B256,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":554.26361875926852},{"$f":"IFERROR(IF($AD256=0,AB256,AB256/SUMIF($C$6:$C$455,$C256,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B256,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":561.81739267177466},null,"FCH","FC","Test Spec 6","Non-Elective","75-84",530,534.70240076618882,539.4180515323776,546.79717171280288,554.26361875926852,561.81739267177466]
["FCI","FC",28,"Test Spec 6Non-Elective",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L$43","v":550},null,{"$f":"H257*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G257,'Demographic Change'!$B$16:$B$24,0))))","v":527.35874111944759},{"$f":"J257*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G257,'Demographic Change'!$B$16:$B$24,0))))","v":504.71748223889517},{"$f":"K257*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G257,'Demographic Change'!$B$16:$B$24,0))))","v":469.2948675386761},{"$f":"L257*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G257,'Demographic Change'!$B$16:$B$24,0))))","v":433.54358940309413},{"$f":"M257*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G257,'Demographic Change'!$B$16:$B$24,0))))","v":397.42712967266453},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E257,E257='Non-Demographic Change'!$C$20,E257='Non-Demographic Change'!$C$29,E257='Non-Demographic Change'!$C$38,E257='Non-Demographic Change'!$C$47,E257='Non-Demographic Change'!$C$56,E257='Non-Demographic Change'!$C$65,E257='Non-Demographic Change'!$C$74,E257='Non-Demographic Change'!$C$83,E257='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P257=0,J257,(J257/SUMIF($C$6:$C$455,$C257,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B257,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":527.35874111944759},{"$f":"IFERROR(IF($P257=0,K257,(K257/SUMIF($C$6:$C$455,$C257,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B257,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":504.71748223889517},{"$f":"IFERROR(IF($P257=0,L257,(L257/SUMIF($C$6:$C$455,$C257,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B257,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":469.2948675386761},{"$f":"IFERROR(IF($P257=0,M257,(M257/SUMIF($C$6:$C$455,$C257,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B257,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":433.54358940309413},{"$f":"IFERROR(IF($P257=0,N257,(N257/SUMIF($C$6:$C$455,$C257,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B257,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.42712967266453},null,{"$f":"IF(OR($E257='Commissioner plans'!$C$12,$E257='Commissioner plans'!$C$21,$E257='Commissioner plans'!$C$30,$E257='Commissioner plans'!$C$39,$E257='Commissioner plans'!$C$48,,$E257='Commissioner plans'!$C$57,,$E257='Commissioner plans'!$C$66,,$E257='Commissioner plans'!$C$75,$E257='Commissioner plans'!$C$84,$E257='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W257=0,Q257,Q257/SUMIF($C$6:$C$455,$C257,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B257,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":524.72194741385033},{"$f":"IFERROR(IF($W257=0,R257,R257/SUMIF($C$6:$C$455,$C257,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B257,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":502.19389482770072},{"$f":"IFERROR(IF($W257=0,S257,S257/SUMIF($C$6:$C$455,$C257,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B257,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":466.94839320098271},{"$f":"IFERROR(IF($W257=0,T257,T257/SUMIF($C$6:$C$455,$C257,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B257,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":431.37587145607864},{"$f":"IFERROR(IF($W257=0,U257,U257/SUMIF($C$6:$C$455,$C257,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B257,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":395.4399940243012},null,{"$f":"IF(OR($E257='Impact of trust strategy'!$C$12,$E257='Impact of trust strategy'!$C$21,$E257='Impact of trust strategy'!$C$30,$E257='Impact of trust strategy'!$C$39,$E257='Impact of trust strategy'!$C$48,,$E257='Impact of trust strategy'!$C$57,,$E257='Impact of trust strategy'!$C$66,,$E257='Impact of trust strategy'!$C$75,$E257='Impact of trust strategy'!$C$84,$E257='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD257=0,X257,X257/SUMIF($C$6:$C$455,$C257,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B257,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":527.34555715091949},{"$f":"IFERROR(IF($AD257=0,Y257,Y257/SUMIF($C$6:$C$455,$C257,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B257,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":504.70486430183917},{"$f":"IFERROR(IF($AD257=0,Z257,Z257/SUMIF($C$6:$C$455,$C257,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B257,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":469.28313516698756},{"$f":"IFERROR(IF($AD257=0,AA257,AA257/SUMIF($C$6:$C$455,$C257,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B257,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":433.53275081335897},{"$f":"IFERROR(IF($AD257=0,AB257,AB257/SUMIF($C$6:$C$455,$C257,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B257,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":397.41719399442269},null,"FCI","FC","Test Spec 6","Non-Elective","85+",550,527.34555715091949,504.70486430183917,469.28313516698756,433.53275081335897,397.41719399442269]
["FDA","FD",29,"Test Spec 6A&E",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"A&E","0-18",{"$f":"'Historical volumes'!$D$44","v":400},null,{"$f":"H258*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G258,'Demographic Change'!$B$16:$B$24,0))))","v":404.48733811762764},{"$f":"J258*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G258,'Demographic Change'!$B$16:$B$24,0))))","v":408.97467623525529},{"$f":"K258*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G258,'Demographic Change'!$B$16:$B$24,0))))","v":416.00263961065747},{"$f":"L258*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G258,'Demographic Change'!$B$16:$B$24,0))))","v":423.09659325249527},{"$f":"M258*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G258,'Demographic Change'!$B$16:$B$24,0))))","v":430.2565371607688},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E258,E258='Non-Demographic Change'!$C$20,E258='Non-Demographic Change'!$C$29,E258='Non-Demographic Change'!$C$38,E258='Non-Demographic Change'!$C$47,E258='Non-Demographic Change'!$C$56,E258='Non-Demographic Change'!$C$65,E258='Non-Demographic Change'!$C$74,E258='Non-Demographic Change'!$C$83,E258='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P258=0,J258,(J258/SUMIF($C$6:$C$455,$C258,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B258,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.48733811762764},{"$f":"IFERROR(IF($P258=0,K258,(K258/SUMIF($C$6:$C$455,$C258,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B258,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.97467623525529},{"$f":"IFERROR(IF($P258=0,L258,(L258/SUMIF($C$6:$C$455,$C258,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B258,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.00263961065747},{"$f":"IFERROR(IF($P258=0,M258,(M258/SUMIF($C$6:$C$455,$C258,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B258,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.09659325249527},{"$f":"IFERROR(IF($P258=0,N258,(N258/SUMIF($C$6:$C$455,$C258,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B258,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.2565371607688},null,{"$f":"IF(OR($E258='Commissioner plans'!$C$12,$E258='Commissioner plans'!$C$21,$E258='Commissioner plans'!$C$30,$E258='Commissioner plans'!$C$39,$E258='Commissioner plans'!$C$48,,$E258='Commissioner plans'!$C$57,,$E258='Commissioner plans'!$C$66,,$E258='Commissioner plans'!$C$75,$E258='Commissioner plans'!$C$84,$E258='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W258=0,Q258,Q258/SUMIF($C$6:$C$455,$C258,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B258,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":402.46490142703948},{"$f":"IFERROR(IF($W258=0,R258,R258/SUMIF($C$6:$C$455,$C258,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B258,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":406.92980285407901},{"$f":"IFERROR(IF($W258=0,S258,S258/SUMIF($C$6:$C$455,$C258,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B258,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":413.92262641260419},{"$f":"IFERROR(IF($W258=0,T258,T258/SUMIF($C$6:$C$455,$C258,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B258,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":420.98111028623276},{"$f":"IFERROR(IF($W258=0,U258,U258/SUMIF($C$6:$C$455,$C258,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B258,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":428.10525447496497},null,{"$f":"IF(OR($E258='Impact of trust strategy'!$C$12,$E258='Impact of trust strategy'!$C$21,$E258='Impact of trust strategy'!$C$30,$E258='Impact of trust strategy'!$C$39,$E258='Impact of trust strategy'!$C$48,,$E258='Impact of trust strategy'!$C$57,,$E258='Impact of trust strategy'!$C$66,,$E258='Impact of trust strategy'!$C$75,$E258='Impact of trust strategy'!$C$84,$E258='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD258=0,X258,X258/SUMIF($C$6:$C$455,$C258,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B258,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":404.47722593417461},{"$f":"IFERROR(IF($AD258=0,Y258,Y258/SUMIF($C$6:$C$455,$C258,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B258,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":408.96445186834939},{"$f":"IFERROR(IF($AD258=0,Z258,Z258/SUMIF($C$6:$C$455,$C258,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B258,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":415.99223954466714},{"$f":"IFERROR(IF($AD258=0,AA258,AA258/SUMIF($C$6:$C$455,$C258,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B258,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":423.08601583766387},{"$f":"IFERROR(IF($AD258=0,AB258,AB258/SUMIF($C$6:$C$455,$C258,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B258,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":430.24578074733972},null,"FDA","FD","Test Spec 6","A&E","0-18",400,404.47722593417461,408.96445186834939,415.99223954466714,423.08601583766387,430.24578074733972]
["FDB","FD",29,"Test Spec 6A&E",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"A&E","19-24",{"$f":"'Historical volumes'!$E$44","v":420},null,{"$f":"H259*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G259,'Demographic Change'!$B$16:$B$24,0))))","v":426.42073778664013},{"$f":"J259*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G259,'Demographic Change'!$B$16:$B$24,0))))","v":432.84147557328026},{"$f":"K259*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G259,'Demographic Change'!$B$16:$B$24,0))))","v":442.89132602193428},{"$f":"L259*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G259,'Demographic Change'!$B$16:$B$24,0))))","v":453.04586241276184},{"$f":"M259*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G259,'Demographic Change'!$B$16:$B$24,0))))","v":463.30508474576283},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E259,E259='Non-Demographic Change'!$C$20,E259='Non-Demographic Change'!$C$29,E259='Non-Demographic Change'!$C$38,E259='Non-Demographic Change'!$C$47,E259='Non-Demographic Change'!$C$56,E259='Non-Demographic Change'!$C$65,E259='Non-Demographic Change'!$C$74,E259='Non-Demographic Change'!$C$83,E259='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P259=0,J259,(J259/SUMIF($C$6:$C$455,$C259,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B259,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.42073778664013},{"$f":"IFERROR(IF($P259=0,K259,(K259/SUMIF($C$6:$C$455,$C259,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B259,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.84147557328026},{"$f":"IFERROR(IF($P259=0,L259,(L259/SUMIF($C$6:$C$455,$C259,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B259,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.89132602193428},{"$f":"IFERROR(IF($P259=0,M259,(M259/SUMIF($C$6:$C$455,$C259,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B259,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.04586241276184},{"$f":"IFERROR(IF($P259=0,N259,(N259/SUMIF($C$6:$C$455,$C259,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B259,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.30508474576283},null,{"$f":"IF(OR($E259='Commissioner plans'!$C$12,$E259='Commissioner plans'!$C$21,$E259='Commissioner plans'!$C$30,$E259='Commissioner plans'!$C$39,$E259='Commissioner plans'!$C$48,,$E259='Commissioner plans'!$C$57,,$E259='Commissioner plans'!$C$66,,$E259='Commissioner plans'!$C$75,$E259='Commissioner plans'!$C$84,$E259='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W259=0,Q259,Q259/SUMIF($C$6:$C$455,$C259,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B259,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.2886340977069},{"$f":"IFERROR(IF($W259=0,R259,R259/SUMIF($C$6:$C$455,$C259,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B259,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":430.67726819541389},{"$f":"IFERROR(IF($W259=0,S259,S259/SUMIF($C$6:$C$455,$C259,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B259,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":440.6768693918246},{"$f":"IFERROR(IF($W259=0,T259,T259/SUMIF($C$6:$C$455,$C259,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B259,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":450.78063310069803},{"$f":"IFERROR(IF($W259=0,U259,U259/SUMIF($C$6:$C$455,$C259,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B259,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":460.98855932203401},null,{"$f":"IF(OR($E259='Impact of trust strategy'!$C$12,$E259='Impact of trust strategy'!$C$21,$E259='Impact of trust strategy'!$C$30,$E259='Impact of trust strategy'!$C$39,$E259='Impact of trust strategy'!$C$48,,$E259='Impact of trust strategy'!$C$57,,$E259='Impact of trust strategy'!$C$66,,$E259='Impact of trust strategy'!$C$75,$E259='Impact of trust strategy'!$C$84,$E259='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD259=0,X259,X259/SUMIF($C$6:$C$455,$C259,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B259,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.41007726819538},{"$f":"IFERROR(IF($AD259=0,Y259,Y259/SUMIF($C$6:$C$455,$C259,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B259,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":432.83065453639091},{"$f":"IFERROR(IF($AD259=0,Z259,Z259/SUMIF($C$6:$C$455,$C259,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B259,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":442.88025373878367},{"$f":"IFERROR(IF($AD259=0,AA259,AA259/SUMIF($C$6:$C$455,$C259,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B259,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":453.03453626620148},{"$f":"IFERROR(IF($AD259=0,AB259,AB259/SUMIF($C$6:$C$455,$C259,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B259,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":463.29350211864414},null,"FDB","FD","Test Spec 6","A&E","19-24",420,426.41007726819538,432.83065453639091,442.88025373878367,453.03453626620148,463.29350211864414]
["FDC","FD",29,"Test Spec 6A&E",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"A&E","25-34",{"$f":"'Historical volumes'!$F$44","v":440},null,{"$f":"H260*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G260,'Demographic Change'!$B$16:$B$24,0))))","v":444.24202127659578},{"$f":"J260*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G260,'Demographic Change'!$B$16:$B$24,0))))","v":448.4840425531915},{"$f":"K260*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G260,'Demographic Change'!$B$16:$B$24,0))))","v":455.1396276595745},{"$f":"L260*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G260,'Demographic Change'!$B$16:$B$24,0))))","v":461.86835106382983},{"$f":"M260*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G260,'Demographic Change'!$B$16:$B$24,0))))","v":468.6702127659575},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E260,E260='Non-Demographic Change'!$C$20,E260='Non-Demographic Change'!$C$29,E260='Non-Demographic Change'!$C$38,E260='Non-Demographic Change'!$C$47,E260='Non-Demographic Change'!$C$56,E260='Non-Demographic Change'!$C$65,E260='Non-Demographic Change'!$C$74,E260='Non-Demographic Change'!$C$83,E260='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P260=0,J260,(J260/SUMIF($C$6:$C$455,$C260,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B260,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.24202127659578},{"$f":"IFERROR(IF($P260=0,K260,(K260/SUMIF($C$6:$C$455,$C260,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B260,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.4840425531915},{"$f":"IFERROR(IF($P260=0,L260,(L260/SUMIF($C$6:$C$455,$C260,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B260,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.1396276595745},{"$f":"IFERROR(IF($P260=0,M260,(M260/SUMIF($C$6:$C$455,$C260,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B260,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":461.86835106382983},{"$f":"IFERROR(IF($P260=0,N260,(N260/SUMIF($C$6:$C$455,$C260,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B260,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.6702127659575},null,{"$f":"IF(OR($E260='Commissioner plans'!$C$12,$E260='Commissioner plans'!$C$21,$E260='Commissioner plans'!$C$30,$E260='Commissioner plans'!$C$39,$E260='Commissioner plans'!$C$48,,$E260='Commissioner plans'!$C$57,,$E260='Commissioner plans'!$C$66,,$E260='Commissioner plans'!$C$75,$E260='Commissioner plans'!$C$84,$E260='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W260=0,Q260,Q260/SUMIF($C$6:$C$455,$C260,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B260,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.02081117021282},{"$f":"IFERROR(IF($W260=0,R260,R260/SUMIF($C$6:$C$455,$C260,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B260,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.24162234042552},{"$f":"IFERROR(IF($W260=0,S260,S260/SUMIF($C$6:$C$455,$C260,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B260,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":452.86392952127665},{"$f":"IFERROR(IF($W260=0,T260,T260/SUMIF($C$6:$C$455,$C260,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B260,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":459.55900930851067},{"$f":"IFERROR(IF($W260=0,U260,U260/SUMIF($C$6:$C$455,$C260,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B260,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":466.3268617021277},null,{"$f":"IF(OR($E260='Impact of trust strategy'!$C$12,$E260='Impact of trust strategy'!$C$21,$E260='Impact of trust strategy'!$C$30,$E260='Impact of trust strategy'!$C$39,$E260='Impact of trust strategy'!$C$48,,$E260='Impact of trust strategy'!$C$57,,$E260='Impact of trust strategy'!$C$66,,$E260='Impact of trust strategy'!$C$75,$E260='Impact of trust strategy'!$C$84,$E260='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD260=0,X260,X260/SUMIF($C$6:$C$455,$C260,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B260,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":444.23091522606381},{"$f":"IFERROR(IF($AD260=0,Y260,Y260/SUMIF($C$6:$C$455,$C260,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B260,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.4728304521276},{"$f":"IFERROR(IF($AD260=0,Z260,Z260/SUMIF($C$6:$C$455,$C260,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B260,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":455.12824916888297},{"$f":"IFERROR(IF($AD260=0,AA260,AA260/SUMIF($C$6:$C$455,$C260,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B260,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":461.85680435505316},{"$f":"IFERROR(IF($AD260=0,AB260,AB260/SUMIF($C$6:$C$455,$C260,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B260,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":468.65849601063832},null,"FDC","FD","Test Spec 6","A&E","25-34",440,444.23091522606381,448.4728304521276,455.12824916888297,461.85680435505316,468.65849601063832]
["FDD","FD",29,"Test Spec 6A&E",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"A&E","35-44",{"$f":"'Historical volumes'!$G$44","v":460},null,{"$f":"H261*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G261,'Demographic Change'!$B$16:$B$24,0))))","v":445.06960470483142},{"$f":"J261*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G261,'Demographic Change'!$B$16:$B$24,0))))","v":430.13920940966278},{"$f":"K261*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G261,'Demographic Change'!$B$16:$B$24,0))))","v":406.78478374153207},{"$f":"L261*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G261,'Demographic Change'!$B$16:$B$24,0))))","v":383.19064989205685},{"$f":"M261*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G261,'Demographic Change'!$B$16:$B$24,0))))","v":359.3568078612372},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E261,E261='Non-Demographic Change'!$C$20,E261='Non-Demographic Change'!$C$29,E261='Non-Demographic Change'!$C$38,E261='Non-Demographic Change'!$C$47,E261='Non-Demographic Change'!$C$56,E261='Non-Demographic Change'!$C$65,E261='Non-Demographic Change'!$C$74,E261='Non-Demographic Change'!$C$83,E261='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P261=0,J261,(J261/SUMIF($C$6:$C$455,$C261,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B261,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.06960470483142},{"$f":"IFERROR(IF($P261=0,K261,(K261/SUMIF($C$6:$C$455,$C261,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B261,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.13920940966278},{"$f":"IFERROR(IF($P261=0,L261,(L261/SUMIF($C$6:$C$455,$C261,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B261,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":406.78478374153207},{"$f":"IFERROR(IF($P261=0,M261,(M261/SUMIF($C$6:$C$455,$C261,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B261,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.19064989205685},{"$f":"IFERROR(IF($P261=0,N261,(N261/SUMIF($C$6:$C$455,$C261,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B261,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.3568078612372},null,{"$f":"IF(OR($E261='Commissioner plans'!$C$12,$E261='Commissioner plans'!$C$21,$E261='Commissioner plans'!$C$30,$E261='Commissioner plans'!$C$39,$E261='Commissioner plans'!$C$48,,$E261='Commissioner plans'!$C$57,,$E261='Commissioner plans'!$C$66,,$E261='Commissioner plans'!$C$75,$E261='Commissioner plans'!$C$84,$E261='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W261=0,Q261,Q261/SUMIF($C$6:$C$455,$C261,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B261,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.84425668130729},{"$f":"IFERROR(IF($W261=0,R261,R261/SUMIF($C$6:$C$455,$C261,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B261,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.98851336261447},{"$f":"IFERROR(IF($W261=0,S261,S261/SUMIF($C$6:$C$455,$C261,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B261,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":404.7508598228244},{"$f":"IFERROR(IF($W261=0,T261,T261/SUMIF($C$6:$C$455,$C261,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B261,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":381.27469664259655},{"$f":"IFERROR(IF($W261=0,U261,U261/SUMIF($C$6:$C$455,$C261,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B261,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":357.560023821931},null,{"$f":"IF(OR($E261='Impact of trust strategy'!$C$12,$E261='Impact of trust strategy'!$C$21,$E261='Impact of trust strategy'!$C$30,$E261='Impact of trust strategy'!$C$39,$E261='Impact of trust strategy'!$C$48,,$E261='Impact of trust strategy'!$C$57,,$E261='Impact of trust strategy'!$C$66,,$E261='Impact of trust strategy'!$C$75,$E261='Impact of trust strategy'!$C$84,$E261='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD261=0,X261,X261/SUMIF($C$6:$C$455,$C261,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B261,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":445.0584779647138},{"$f":"IFERROR(IF($AD261=0,Y261,Y261/SUMIF($C$6:$C$455,$C261,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B261,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":430.1284559294275},{"$f":"IFERROR(IF($AD261=0,Z261,Z261/SUMIF($C$6:$C$455,$C261,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B261,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":406.7746141219385},{"$f":"IFERROR(IF($AD261=0,AA261,AA261/SUMIF($C$6:$C$455,$C261,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B261,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":383.18107012580947},{"$f":"IFERROR(IF($AD261=0,AB261,AB261/SUMIF($C$6:$C$455,$C261,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B261,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":359.34782394104059},null,"FDD","FD","Test Spec 6","A&E","35-44",460,445.0584779647138,430.1284559294275,406.7746141219385,383.18107012580947,359.34782394104059]
[{"$f":"CONCATENATE(INDEX($BC$6:$BC$15,MATCH($E262,$BB$6:$BB$15,0)),INDEX($BE$6:$BE$10,MATCH(F262,$BD$6:$BD$10,0)),INDEX($BG$6:$BG$14,MATCH(G262,$BF$6:$BF$14,0)))","v":"FDE"},"FD",29,"Test Spec 6A&E",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"A&E","45-54",{"$f":"'Historical volumes'!$H$44","v":480},null,{"$f":"H262*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G262,'Demographic Change'!$B$16:$B$24,0))))","v":476.27740492170022},{"$f":"J262*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G262,'Demographic Change'!$B$16:$B$24,0))))","v":472.55480984340045},{"$f":"K262*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G262,'Demographic Change'!$B$16:$B$24,0))))","v":466.72035794183444},{"$f":"L262*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G262,'Demographic Change'!$B$16:$B$24,0))))","v":460.81431767337807},{"$f":"M262*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G262,'Demographic Change'!$B$16:$B$24,0))))","v":454.83668903803135},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E262,E262='Non-Demographic Change'!$C$20,E262='Non-Demographic Change'!$C$29,E262='Non-Demographic Change'!$C$38,E262='Non-Demographic Change'!$C$47,E262='Non-Demographic Change'!$C$56,E262='Non-Demographic Change'!$C$65,E262='Non-Demographic Change'!$C$74,E262='Non-Demographic Change'!$C$83,E262='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P262=0,J262,(J262/SUMIF($C$6:$C$455,$C262,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B262,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":476.27740492170022},{"$f":"IFERROR(IF($P262=0,K262,(K262/SUMIF($C$6:$C$455,$C262,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B262,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":472.55480984340045},{"$f":"IFERROR(IF($P262=0,L262,(L262/SUMIF($C$6:$C$455,$C262,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B262,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.72035794183444},{"$f":"IFERROR(IF($P262=0,M262,(M262/SUMIF($C$6:$C$455,$C262,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B262,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.81431767337807},{"$f":"IFERROR(IF($P262=0,N262,(N262/SUMIF($C$6:$C$455,$C262,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B262,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":454.83668903803135},null,{"$f":"IF(OR($E262='Commissioner plans'!$C$12,$E262='Commissioner plans'!$C$21,$E262='Commissioner plans'!$C$30,$E262='Commissioner plans'!$C$39,$E262='Commissioner plans'!$C$48,,$E262='Commissioner plans'!$C$57,,$E262='Commissioner plans'!$C$66,,$E262='Commissioner plans'!$C$75,$E262='Commissioner plans'!$C$84,$E262='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W262=0,Q262,Q262/SUMIF($C$6:$C$455,$C262,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B262,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":473.89601789709172},{"$f":"IFERROR(IF($W262=0,R262,R262/SUMIF($C$6:$C$455,$C262,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B262,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":470.19203579418343},{"$f":"IFERROR(IF($W262=0,S262,S262/SUMIF($C$6:$C$455,$C262,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B262,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":464.38675615212526},{"$f":"IFERROR(IF($W262=0,T262,T262/SUMIF($C$6:$C$455,$C262,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B262,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":458.5102460850112},{"$f":"IFERROR(IF($W262=0,U262,U262/SUMIF($C$6:$C$455,$C262,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B262,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":452.56250559284121},null,{"$f":"IF(OR($E262='Impact of trust strategy'!$C$12,$E262='Impact of trust strategy'!$C$21,$E262='Impact of trust strategy'!$C$30,$E262='Impact of trust strategy'!$C$39,$E262='Impact of trust strategy'!$C$48,,$E262='Impact of trust strategy'!$C$57,,$E262='Impact of trust strategy'!$C$66,,$E262='Impact of trust strategy'!$C$75,$E262='Impact of trust strategy'!$C$84,$E262='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD262=0,X262,X262/SUMIF($C$6:$C$455,$C262,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B262,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":476.26549798657715},{"$f":"IFERROR(IF($AD262=0,Y262,Y262/SUMIF($C$6:$C$455,$C262,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B262,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":472.54299597315429},{"$f":"IFERROR(IF($AD262=0,Z262,Z262/SUMIF($C$6:$C$455,$C262,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B262,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":466.70868993288582},{"$f":"IFERROR(IF($AD262=0,AA262,AA262/SUMIF($C$6:$C$455,$C262,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B262,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":460.80279731543624},{"$f":"IFERROR(IF($AD262=0,AB262,AB262/SUMIF($C$6:$C$455,$C262,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B262,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":454.82531812080538},null,"FDE","FD","Test Spec 6","A&E","45-54",480,476.26549798657715,472.54299597315429,466.70868993288582,460.80279731543624,454.82531812080538]
["FDF","FD",29,{"$f":"E263&F263","v":"Test Spec 6A&E"},{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"A&E","55-64",{"$f":"'Historical volumes'!$I$44","v":500},null,{"$f":"H263*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G263,'Demographic Change'!$B$16:$B$24,0))))","v":510.37421267135971},{"$f":"J263*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G263,'Demographic Change'!$B$16:$B$24,0))))","v":520.74842534271943},{"$f":"K263*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G263,'Demographic Change'!$B$16:$B$24,0))))","v":536.97665802148924},{"$f":"L263*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G263,'Demographic Change'!$B$16:$B$24,0))))","v":553.35309373842142},{"$f":"M263*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G263,'Demographic Change'!$B$16:$B$24,0))))","v":569.87773249351596},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E263,E263='Non-Demographic Change'!$C$20,E263='Non-Demographic Change'!$C$29,E263='Non-Demographic Change'!$C$38,E263='Non-Demographic Change'!$C$47,E263='Non-Demographic Change'!$C$56,E263='Non-Demographic Change'!$C$65,E263='Non-Demographic Change'!$C$74,E263='Non-Demographic Change'!$C$83,E263='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P263=0,J263,(J263/SUMIF($C$6:$C$455,$C263,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B263,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.37421267135971},{"$f":"IFERROR(IF($P263=0,K263,(K263/SUMIF($C$6:$C$455,$C263,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B263,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":520.74842534271943},{"$f":"IFERROR(IF($P263=0,L263,(L263/SUMIF($C$6:$C$455,$C263,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B263,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.97665802148924},{"$f":"IFERROR(IF($P263=0,M263,(M263/SUMIF($C$6:$C$455,$C263,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B263,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.35309373842142},{"$f":"IFERROR(IF($P263=0,N263,(N263/SUMIF($C$6:$C$455,$C263,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B263,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.87773249351596},null,{"$f":"IF(OR($E263='Commissioner plans'!$C$12,$E263='Commissioner plans'!$C$21,$E263='Commissioner plans'!$C$30,$E263='Commissioner plans'!$C$39,$E263='Commissioner plans'!$C$48,,$E263='Commissioner plans'!$C$57,,$E263='Commissioner plans'!$C$66,,$E263='Commissioner plans'!$C$75,$E263='Commissioner plans'!$C$84,$E263='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W263=0,Q263,Q263/SUMIF($C$6:$C$455,$C263,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B263,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":507.82234160800289},{"$f":"IFERROR(IF($W263=0,R263,R263/SUMIF($C$6:$C$455,$C263,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B263,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":518.14468321600577},{"$f":"IFERROR(IF($W263=0,S263,S263/SUMIF($C$6:$C$455,$C263,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B263,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":534.29177473138179},{"$f":"IFERROR(IF($W263=0,T263,T263/SUMIF($C$6:$C$455,$C263,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B263,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":550.58632826972928},{"$f":"IFERROR(IF($W263=0,U263,U263/SUMIF($C$6:$C$455,$C263,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B263,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":567.02834383104835},null,{"$f":"IF(OR($E263='Impact of trust strategy'!$C$12,$E263='Impact of trust strategy'!$C$21,$E263='Impact of trust strategy'!$C$30,$E263='Impact of trust strategy'!$C$39,$E263='Impact of trust strategy'!$C$48,,$E263='Impact of trust strategy'!$C$57,,$E263='Impact of trust strategy'!$C$66,,$E263='Impact of trust strategy'!$C$75,$E263='Impact of trust strategy'!$C$84,$E263='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD263=0,X263,X263/SUMIF($C$6:$C$455,$C263,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B263,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":510.36145331604286},{"$f":"IFERROR(IF($AD263=0,Y263,Y263/SUMIF($C$6:$C$455,$C263,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B263,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":520.73540663208576},{"$f":"IFERROR(IF($AD263=0,Z263,Z263/SUMIF($C$6:$C$455,$C263,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B263,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":536.96323360503868},{"$f":"IFERROR(IF($AD263=0,AA263,AA263/SUMIF($C$6:$C$455,$C263,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B263,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":553.33925991107787},{"$f":"IFERROR(IF($AD263=0,AB263,AB263/SUMIF($C$6:$C$455,$C263,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B263,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":569.86348555020356},null,{"$f":"A263","v":"FDF"},{"$f":"B263","v":"FD"},{"$f":"E263","v":"Test Spec 6"},{"$f":"F263","v":"A&E"},{"$f":"G263","v":"55-64"},{"$f":"H263","v":500},510.36145331604286,520.73540663208576,536.96323360503868,553.33925991107787,569.86348555020356]
["FDG","FD",{"$f":"IF(F264=F263,C263,C263+1)","v":29},"Test Spec 6A&E",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"A&E","65-74",{"$f":"'Historical volumes'!$J$44","v":520},null,{"$f":"H264*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G264,'Demographic Change'!$B$16:$B$24,0))))","v":533.70485036119715},{"$f":"J264*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G264,'Demographic Change'!$B$16:$B$24,0))))","v":547.40970072239418},{"$f":"K264*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G264,'Demographic Change'!$B$16:$B$24,0))))","v":568.87512899896797},{"$f":"L264*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G264,'Demographic Change'!$B$16:$B$24,0))))","v":590.54695562435495},{"$f":"M264*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G264,'Demographic Change'!$B$16:$B$24,0))))","v":612.42518059855513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E264,E264='Non-Demographic Change'!$C$20,E264='Non-Demographic Change'!$C$29,E264='Non-Demographic Change'!$C$38,E264='Non-Demographic Change'!$C$47,E264='Non-Demographic Change'!$C$56,E264='Non-Demographic Change'!$C$65,E264='Non-Demographic Change'!$C$74,E264='Non-Demographic Change'!$C$83,E264='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P264=0,J264,(J264/SUMIF($C$6:$C$455,$C264,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B264,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.70485036119715},{"$f":"IFERROR(IF($P264=0,K264,(K264/SUMIF($C$6:$C$455,$C264,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B264,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":547.40970072239418},{"$f":"IFERROR(IF($P264=0,L264,(L264/SUMIF($C$6:$C$455,$C264,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B264,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.87512899896797},{"$f":"IFERROR(IF($P264=0,M264,(M264/SUMIF($C$6:$C$455,$C264,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B264,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.54695562435495},{"$f":"IFERROR(IF($P264=0,N264,(N264/SUMIF($C$6:$C$455,$C264,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B264,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":612.42518059855513},null,{"$f":"IF(OR($E264='Commissioner plans'!$C$12,$E264='Commissioner plans'!$C$21,$E264='Commissioner plans'!$C$30,$E264='Commissioner plans'!$C$39,$E264='Commissioner plans'!$C$48,,$E264='Commissioner plans'!$C$57,,$E264='Commissioner plans'!$C$66,,$E264='Commissioner plans'!$C$75,$E264='Commissioner plans'!$C$84,$E264='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W264=0,Q264,Q264/SUMIF($C$6:$C$455,$C264,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B264,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":531.03632610939121},{"$f":"IFERROR(IF($W264=0,R264,R264/SUMIF($C$6:$C$455,$C264,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B264,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":544.67265221878222},{"$f":"IFERROR(IF($W264=0,S264,S264/SUMIF($C$6:$C$455,$C264,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B264,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":566.03075335397307},{"$f":"IFERROR(IF($W264=0,T264,T264/SUMIF($C$6:$C$455,$C264,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B264,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":587.59422084623316},{"$f":"IFERROR(IF($W264=0,U264,U264/SUMIF($C$6:$C$455,$C264,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B264,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":609.36305469556237},null,{"$f":"IF(OR($E264='Impact of trust strategy'!$C$12,$E264='Impact of trust strategy'!$C$21,$E264='Impact of trust strategy'!$C$30,$E264='Impact of trust strategy'!$C$39,$E264='Impact of trust strategy'!$C$48,,$E264='Impact of trust strategy'!$C$57,,$E264='Impact of trust strategy'!$C$66,,$E264='Impact of trust strategy'!$C$75,$E264='Impact of trust strategy'!$C$84,$E264='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD264=0,X264,X264/SUMIF($C$6:$C$455,$C264,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B264,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":533.69150773993806},{"$f":"IFERROR(IF($AD264=0,Y264,Y264/SUMIF($C$6:$C$455,$C264,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B264,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":547.39601547987604},{"$f":"IFERROR(IF($AD264=0,Z264,Z264/SUMIF($C$6:$C$455,$C264,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B264,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":568.86090712074292},{"$f":"IFERROR(IF($AD264=0,AA264,AA264/SUMIF($C$6:$C$455,$C264,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B264,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":590.53219195046427},{"$f":"IFERROR(IF($AD264=0,AB264,AB264/SUMIF($C$6:$C$455,$C264,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B264,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":612.40986996904007},null,"FDG","FD","Test Spec 6","A&E","65-74",520,533.69150773993806,547.39601547987604,568.86090712074292,590.53219195046427,612.40986996904007]
["FDH","FD",29,"Test Spec 6A&E",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"A&E","75-84",{"$f":"'Historical volumes'!$K$44","v":540},null,{"$f":"H265*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G265,'Demographic Change'!$B$16:$B$24,0))))","v":544.80474542758282},{"$f":"J265*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G265,'Demographic Change'!$B$16:$B$24,0))))","v":549.60949085516563},{"$f":"K265*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G265,'Demographic Change'!$B$16:$B$24,0))))","v":557.12802768166091},{"$f":"L265*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G265,'Demographic Change'!$B$16:$B$24,0))))","v":564.73554127533373},{"$f":"M265*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G265,'Demographic Change'!$B$16:$B$24,0))))","v":572.43203163618398},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E265,E265='Non-Demographic Change'!$C$20,E265='Non-Demographic Change'!$C$29,E265='Non-Demographic Change'!$C$38,E265='Non-Demographic Change'!$C$47,E265='Non-Demographic Change'!$C$56,E265='Non-Demographic Change'!$C$65,E265='Non-Demographic Change'!$C$74,E265='Non-Demographic Change'!$C$83,E265='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P265=0,J265,(J265/SUMIF($C$6:$C$455,$C265,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B265,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":544.80474542758282},{"$f":"IFERROR(IF($P265=0,K265,(K265/SUMIF($C$6:$C$455,$C265,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B265,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":549.60949085516563},{"$f":"IFERROR(IF($P265=0,L265,(L265/SUMIF($C$6:$C$455,$C265,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B265,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.12802768166091},{"$f":"IFERROR(IF($P265=0,M265,(M265/SUMIF($C$6:$C$455,$C265,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B265,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.73554127533373},{"$f":"IFERROR(IF($P265=0,N265,(N265/SUMIF($C$6:$C$455,$C265,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B265,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":572.43203163618398},null,{"$f":"IF(OR($E265='Commissioner plans'!$C$12,$E265='Commissioner plans'!$C$21,$E265='Commissioner plans'!$C$30,$E265='Commissioner plans'!$C$39,$E265='Commissioner plans'!$C$48,,$E265='Commissioner plans'!$C$57,,$E265='Commissioner plans'!$C$66,,$E265='Commissioner plans'!$C$75,$E265='Commissioner plans'!$C$84,$E265='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W265=0,Q265,Q265/SUMIF($C$6:$C$455,$C265,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B265,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":542.08072170044488},{"$f":"IFERROR(IF($W265=0,R265,R265/SUMIF($C$6:$C$455,$C265,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B265,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":546.86144340088981},{"$f":"IFERROR(IF($W265=0,S265,S265/SUMIF($C$6:$C$455,$C265,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B265,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":554.34238754325258},{"$f":"IFERROR(IF($W265=0,T265,T265/SUMIF($C$6:$C$455,$C265,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B265,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":561.91186356895707},{"$f":"IFERROR(IF($W265=0,U265,U265/SUMIF($C$6:$C$455,$C265,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B265,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":569.56987147800305},null,{"$f":"IF(OR($E265='Impact of trust strategy'!$C$12,$E265='Impact of trust strategy'!$C$21,$E265='Impact of trust strategy'!$C$30,$E265='Impact of trust strategy'!$C$39,$E265='Impact of trust strategy'!$C$48,,$E265='Impact of trust strategy'!$C$57,,$E265='Impact of trust strategy'!$C$66,,$E265='Impact of trust strategy'!$C$75,$E265='Impact of trust strategy'!$C$84,$E265='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD265=0,X265,X265/SUMIF($C$6:$C$455,$C265,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B265,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":544.79112530894702},{"$f":"IFERROR(IF($AD265=0,Y265,Y265/SUMIF($C$6:$C$455,$C265,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B265,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":549.59575061789417},{"$f":"IFERROR(IF($AD265=0,Z265,Z265/SUMIF($C$6:$C$455,$C265,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B265,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.11409948096878},{"$f":"IFERROR(IF($AD265=0,AA265,AA265/SUMIF($C$6:$C$455,$C265,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B265,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":564.72142288680175},{"$f":"IFERROR(IF($AD265=0,AB265,AB265/SUMIF($C$6:$C$455,$C265,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B265,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":572.41772083539297},null,"FDH","FD","Test Spec 6","A&E","75-84",540,544.79112530894702,549.59575061789417,557.11409948096878,564.72142288680175,572.41772083539297]
["FDI","FD",29,"Test Spec 6A&E",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"A&E","85+",{"$f":"'Historical volumes'!$L$44","v":560},null,{"$f":"H266*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G266,'Demographic Change'!$B$16:$B$24,0))))","v":536.94708186707385},{"$f":"J266*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G266,'Demographic Change'!$B$16:$B$24,0))))","v":513.8941637341477},{"$f":"K266*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G266,'Demographic Change'!$B$16:$B$24,0))))","v":477.82750149392461},{"$f":"L266*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G266,'Demographic Change'!$B$16:$B$24,0))))","v":441.42620011951391},{"$f":"M266*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G266,'Demographic Change'!$B$16:$B$24,0))))","v":404.65307748489465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E266,E266='Non-Demographic Change'!$C$20,E266='Non-Demographic Change'!$C$29,E266='Non-Demographic Change'!$C$38,E266='Non-Demographic Change'!$C$47,E266='Non-Demographic Change'!$C$56,E266='Non-Demographic Change'!$C$65,E266='Non-Demographic Change'!$C$74,E266='Non-Demographic Change'!$C$83,E266='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P266=0,J266,(J266/SUMIF($C$6:$C$455,$C266,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B266,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.94708186707385},{"$f":"IFERROR(IF($P266=0,K266,(K266/SUMIF($C$6:$C$455,$C266,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B266,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":513.8941637341477},{"$f":"IFERROR(IF($P266=0,L266,(L266/SUMIF($C$6:$C$455,$C266,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B266,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":477.82750149392461},{"$f":"IFERROR(IF($P266=0,M266,(M266/SUMIF($C$6:$C$455,$C266,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B266,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":441.42620011951391},{"$f":"IFERROR(IF($P266=0,N266,(N266/SUMIF($C$6:$C$455,$C266,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B266,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.65307748489465},null,{"$f":"IF(OR($E266='Commissioner plans'!$C$12,$E266='Commissioner plans'!$C$21,$E266='Commissioner plans'!$C$30,$E266='Commissioner plans'!$C$39,$E266='Commissioner plans'!$C$48,,$E266='Commissioner plans'!$C$57,,$E266='Commissioner plans'!$C$66,,$E266='Commissioner plans'!$C$75,$E266='Commissioner plans'!$C$84,$E266='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W266=0,Q266,Q266/SUMIF($C$6:$C$455,$C266,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B266,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":534.26234645773843},{"$f":"IFERROR(IF($W266=0,R266,R266/SUMIF($C$6:$C$455,$C266,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B266,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":511.32469291547693},{"$f":"IFERROR(IF($W266=0,S266,S266/SUMIF($C$6:$C$455,$C266,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B266,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":475.43836398645499},{"$f":"IFERROR(IF($W266=0,T266,T266/SUMIF($C$6:$C$455,$C266,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B266,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":439.21906911891631},{"$f":"IFERROR(IF($W266=0,U266,U266/SUMIF($C$6:$C$455,$C266,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B266,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":402.62981209747016},null,{"$f":"IF(OR($E266='Impact of trust strategy'!$C$12,$E266='Impact of trust strategy'!$C$21,$E266='Impact of trust strategy'!$C$30,$E266='Impact of trust strategy'!$C$39,$E266='Impact of trust strategy'!$C$48,,$E266='Impact of trust strategy'!$C$57,,$E266='Impact of trust strategy'!$C$66,,$E266='Impact of trust strategy'!$C$75,$E266='Impact of trust strategy'!$C$84,$E266='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD266=0,X266,X266/SUMIF($C$6:$C$455,$C266,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B266,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":536.93365819002702},{"$f":"IFERROR(IF($AD266=0,Y266,Y266/SUMIF($C$6:$C$455,$C266,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B266,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":513.88131638005427},{"$f":"IFERROR(IF($AD266=0,Z266,Z266/SUMIF($C$6:$C$455,$C266,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B266,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":477.81555580638724},{"$f":"IFERROR(IF($AD266=0,AA266,AA266/SUMIF($C$6:$C$455,$C266,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B266,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":441.41516446451084},{"$f":"IFERROR(IF($AD266=0,AB266,AB266/SUMIF($C$6:$C$455,$C266,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B266,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":404.64296115795747},null,"FDI","FD","Test Spec 6","A&E","85+",560,536.93365819002702,513.88131638005427,477.81555580638724,441.41516446451084,404.64296115795747]
["FEA","FE",30,"Test Spec 6Community",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Community","0-18",{"$f":"'Historical volumes'!$D45","v":420},null,{"$f":"H267*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G267,'Demographic Change'!$B$16:$B$24,0))))","v":424.71170502350901},{"$f":"J267*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G267,'Demographic Change'!$B$16:$B$24,0))))","v":429.42341004701808},{"$f":"K267*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G267,'Demographic Change'!$B$16:$B$24,0))))","v":436.80277159119032},{"$f":"L267*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G267,'Demographic Change'!$B$16:$B$24,0))))","v":444.25142291512003},{"$f":"M267*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G267,'Demographic Change'!$B$16:$B$24,0))))","v":451.76936401880721},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E267,E267='Non-Demographic Change'!$C$20,E267='Non-Demographic Change'!$C$29,E267='Non-Demographic Change'!$C$38,E267='Non-Demographic Change'!$C$47,E267='Non-Demographic Change'!$C$56,E267='Non-Demographic Change'!$C$65,E267='Non-Demographic Change'!$C$74,E267='Non-Demographic Change'!$C$83,E267='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P267=0,J267,(J267/SUMIF($C$6:$C$455,$C267,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B267,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.71170502350901},{"$f":"IFERROR(IF($P267=0,K267,(K267/SUMIF($C$6:$C$455,$C267,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B267,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":429.42341004701808},{"$f":"IFERROR(IF($P267=0,L267,(L267/SUMIF($C$6:$C$455,$C267,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B267,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":436.80277159119032},{"$f":"IFERROR(IF($P267=0,M267,(M267/SUMIF($C$6:$C$455,$C267,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B267,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.25142291512003},{"$f":"IFERROR(IF($P267=0,N267,(N267/SUMIF($C$6:$C$455,$C267,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B267,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.76936401880721},null,{"$f":"IF(OR($E267='Commissioner plans'!$C$12,$E267='Commissioner plans'!$C$21,$E267='Commissioner plans'!$C$30,$E267='Commissioner plans'!$C$39,$E267='Commissioner plans'!$C$48,,$E267='Commissioner plans'!$C$57,,$E267='Commissioner plans'!$C$66,,$E267='Commissioner plans'!$C$75,$E267='Commissioner plans'!$C$84,$E267='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W267=0,Q267,Q267/SUMIF($C$6:$C$455,$C267,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B267,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":422.58814649839144},{"$f":"IFERROR(IF($W267=0,R267,R267/SUMIF($C$6:$C$455,$C267,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B267,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.27629299678301},{"$f":"IFERROR(IF($W267=0,S267,S267/SUMIF($C$6:$C$455,$C267,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B267,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":434.61875773323436},{"$f":"IFERROR(IF($W267=0,T267,T267/SUMIF($C$6:$C$455,$C267,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B267,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":442.03016580054441},{"$f":"IFERROR(IF($W267=0,U267,U267/SUMIF($C$6:$C$455,$C267,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B267,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":449.51051719871316},null,{"$f":"IF(OR($E267='Impact of trust strategy'!$C$12,$E267='Impact of trust strategy'!$C$21,$E267='Impact of trust strategy'!$C$30,$E267='Impact of trust strategy'!$C$39,$E267='Impact of trust strategy'!$C$48,,$E267='Impact of trust strategy'!$C$57,,$E267='Impact of trust strategy'!$C$66,,$E267='Impact of trust strategy'!$C$75,$E267='Impact of trust strategy'!$C$84,$E267='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD267=0,X267,X267/SUMIF($C$6:$C$455,$C267,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B267,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":424.70108723088333},{"$f":"IFERROR(IF($AD267=0,Y267,Y267/SUMIF($C$6:$C$455,$C267,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B267,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":429.41267446176687},{"$f":"IFERROR(IF($AD267=0,Z267,Z267/SUMIF($C$6:$C$455,$C267,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B267,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":436.79185152190047},{"$f":"IFERROR(IF($AD267=0,AA267,AA267/SUMIF($C$6:$C$455,$C267,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B267,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":444.24031662954707},{"$f":"IFERROR(IF($AD267=0,AB267,AB267/SUMIF($C$6:$C$455,$C267,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B267,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":451.75806978470666},null,"FEA","FE","Test Spec 6","Community","0-18",420,424.70108723088333,429.41267446176687,436.79185152190047,444.24031662954707,451.75806978470666]
["FEB","FE",30,"Test Spec 6Community",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Community","19-24",{"$f":"'Historical volumes'!$E45","v":440},null,{"$f":"H268*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G268,'Demographic Change'!$B$16:$B$24,0))))","v":446.72648720505157},{"$f":"J268*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G268,'Demographic Change'!$B$16:$B$24,0))))","v":453.45297441010314},{"$f":"K268*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G268,'Demographic Change'!$B$16:$B$24,0))))","v":463.98138916583594},{"$f":"L268*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G268,'Demographic Change'!$B$16:$B$24,0))))","v":474.61947490860769},{"$f":"M268*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G268,'Demographic Change'!$B$16:$B$24,0))))","v":485.36723163841822},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E268,E268='Non-Demographic Change'!$C$20,E268='Non-Demographic Change'!$C$29,E268='Non-Demographic Change'!$C$38,E268='Non-Demographic Change'!$C$47,E268='Non-Demographic Change'!$C$56,E268='Non-Demographic Change'!$C$65,E268='Non-Demographic Change'!$C$74,E268='Non-Demographic Change'!$C$83,E268='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P268=0,J268,(J268/SUMIF($C$6:$C$455,$C268,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B268,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":446.72648720505157},{"$f":"IFERROR(IF($P268=0,K268,(K268/SUMIF($C$6:$C$455,$C268,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B268,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.45297441010314},{"$f":"IFERROR(IF($P268=0,L268,(L268/SUMIF($C$6:$C$455,$C268,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B268,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.98138916583594},{"$f":"IFERROR(IF($P268=0,M268,(M268/SUMIF($C$6:$C$455,$C268,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B268,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.61947490860769},{"$f":"IFERROR(IF($P268=0,N268,(N268/SUMIF($C$6:$C$455,$C268,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B268,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":485.36723163841822},null,{"$f":"IF(OR($E268='Commissioner plans'!$C$12,$E268='Commissioner plans'!$C$21,$E268='Commissioner plans'!$C$30,$E268='Commissioner plans'!$C$39,$E268='Commissioner plans'!$C$48,,$E268='Commissioner plans'!$C$57,,$E268='Commissioner plans'!$C$66,,$E268='Commissioner plans'!$C$75,$E268='Commissioner plans'!$C$84,$E268='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W268=0,Q268,Q268/SUMIF($C$6:$C$455,$C268,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B268,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":444.49285476902634},{"$f":"IFERROR(IF($W268=0,R268,R268/SUMIF($C$6:$C$455,$C268,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B268,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":451.18570953805261},{"$f":"IFERROR(IF($W268=0,S268,S268/SUMIF($C$6:$C$455,$C268,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B268,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":461.66148222000675},{"$f":"IFERROR(IF($W268=0,T268,T268/SUMIF($C$6:$C$455,$C268,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B268,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":472.24637753406466},{"$f":"IFERROR(IF($W268=0,U268,U268/SUMIF($C$6:$C$455,$C268,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B268,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":482.94039548022613},null,{"$f":"IF(OR($E268='Impact of trust strategy'!$C$12,$E268='Impact of trust strategy'!$C$21,$E268='Impact of trust strategy'!$C$30,$E268='Impact of trust strategy'!$C$39,$E268='Impact of trust strategy'!$C$48,,$E268='Impact of trust strategy'!$C$57,,$E268='Impact of trust strategy'!$C$66,,$E268='Impact of trust strategy'!$C$75,$E268='Impact of trust strategy'!$C$84,$E268='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD268=0,X268,X268/SUMIF($C$6:$C$455,$C268,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B268,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":446.71531904287144},{"$f":"IFERROR(IF($AD268=0,Y268,Y268/SUMIF($C$6:$C$455,$C268,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B268,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":453.4416380857428},{"$f":"IFERROR(IF($AD268=0,Z268,Z268/SUMIF($C$6:$C$455,$C268,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B268,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":463.96978963110672},{"$f":"IFERROR(IF($AD268=0,AA268,AA268/SUMIF($C$6:$C$455,$C268,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B268,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":474.60760942173494},{"$f":"IFERROR(IF($AD268=0,AB268,AB268/SUMIF($C$6:$C$455,$C268,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B268,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":485.35509745762721},null,"FEB","FE","Test Spec 6","Community","19-24",440,446.71531904287144,453.4416380857428,463.96978963110672,474.60760942173494,485.35509745762721]
["FEC","FE",30,"Test Spec 6Community",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Community","25-34",{"$f":"'Historical volumes'!$F45","v":460},null,{"$f":"H269*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G269,'Demographic Change'!$B$16:$B$24,0))))","v":464.43484042553195},{"$f":"J269*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G269,'Demographic Change'!$B$16:$B$24,0))))","v":468.86968085106383},{"$f":"K269*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G269,'Demographic Change'!$B$16:$B$24,0))))","v":475.82779255319156},{"$f":"L269*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G269,'Demographic Change'!$B$16:$B$24,0))))","v":482.86236702127667},{"$f":"M269*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G269,'Demographic Change'!$B$16:$B$24,0))))","v":489.97340425531922},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E269,E269='Non-Demographic Change'!$C$20,E269='Non-Demographic Change'!$C$29,E269='Non-Demographic Change'!$C$38,E269='Non-Demographic Change'!$C$47,E269='Non-Demographic Change'!$C$56,E269='Non-Demographic Change'!$C$65,E269='Non-Demographic Change'!$C$74,E269='Non-Demographic Change'!$C$83,E269='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P269=0,J269,(J269/SUMIF($C$6:$C$455,$C269,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B269,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.43484042553195},{"$f":"IFERROR(IF($P269=0,K269,(K269/SUMIF($C$6:$C$455,$C269,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B269,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.86968085106383},{"$f":"IFERROR(IF($P269=0,L269,(L269/SUMIF($C$6:$C$455,$C269,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B269,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":475.82779255319156},{"$f":"IFERROR(IF($P269=0,M269,(M269/SUMIF($C$6:$C$455,$C269,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B269,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.86236702127667},{"$f":"IFERROR(IF($P269=0,N269,(N269/SUMIF($C$6:$C$455,$C269,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B269,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.97340425531922},null,{"$f":"IF(OR($E269='Commissioner plans'!$C$12,$E269='Commissioner plans'!$C$21,$E269='Commissioner plans'!$C$30,$E269='Commissioner plans'!$C$39,$E269='Commissioner plans'!$C$48,,$E269='Commissioner plans'!$C$57,,$E269='Commissioner plans'!$C$66,,$E269='Commissioner plans'!$C$75,$E269='Commissioner plans'!$C$84,$E269='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W269=0,Q269,Q269/SUMIF($C$6:$C$455,$C269,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B269,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.11266622340429},{"$f":"IFERROR(IF($W269=0,R269,R269/SUMIF($C$6:$C$455,$C269,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B269,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.52533244680853},{"$f":"IFERROR(IF($W269=0,S269,S269/SUMIF($C$6:$C$455,$C269,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B269,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":473.44865359042558},{"$f":"IFERROR(IF($W269=0,T269,T269/SUMIF($C$6:$C$455,$C269,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B269,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":480.44805518617028},{"$f":"IFERROR(IF($W269=0,U269,U269/SUMIF($C$6:$C$455,$C269,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B269,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":487.52353723404264},null,{"$f":"IF(OR($E269='Impact of trust strategy'!$C$12,$E269='Impact of trust strategy'!$C$21,$E269='Impact of trust strategy'!$C$30,$E269='Impact of trust strategy'!$C$39,$E269='Impact of trust strategy'!$C$48,,$E269='Impact of trust strategy'!$C$57,,$E269='Impact of trust strategy'!$C$66,,$E269='Impact of trust strategy'!$C$75,$E269='Impact of trust strategy'!$C$84,$E269='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD269=0,X269,X269/SUMIF($C$6:$C$455,$C269,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B269,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.42322955452124},{"$f":"IFERROR(IF($AD269=0,Y269,Y269/SUMIF($C$6:$C$455,$C269,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B269,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.85795910904255},{"$f":"IFERROR(IF($AD269=0,Z269,Z269/SUMIF($C$6:$C$455,$C269,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B269,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":475.81589685837764},{"$f":"IFERROR(IF($AD269=0,AA269,AA269/SUMIF($C$6:$C$455,$C269,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B269,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":482.85029546210109},{"$f":"IFERROR(IF($AD269=0,AB269,AB269/SUMIF($C$6:$C$455,$C269,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B269,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":489.96115492021278},null,"FEC","FE","Test Spec 6","Community","25-34",460,464.42322955452124,468.85795910904255,475.81589685837764,482.85029546210109,489.96115492021278]
["FED","FE",30,"Test Spec 6Community",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Community","35-44",{"$f":"'Historical volumes'!$G45","v":480},null,{"$f":"H270*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G270,'Demographic Change'!$B$16:$B$24,0))))","v":464.42045708330232},{"$f":"J270*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G270,'Demographic Change'!$B$16:$B$24,0))))","v":448.84091416660465},{"$f":"K270*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G270,'Demographic Change'!$B$16:$B$24,0))))","v":424.4710786868161},{"$f":"L270*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G270,'Demographic Change'!$B$16:$B$24,0))))","v":399.85111293084196},{"$f":"M270*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G270,'Demographic Change'!$B$16:$B$24,0))))","v":374.98101689868236},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E270,E270='Non-Demographic Change'!$C$20,E270='Non-Demographic Change'!$C$29,E270='Non-Demographic Change'!$C$38,E270='Non-Demographic Change'!$C$47,E270='Non-Demographic Change'!$C$56,E270='Non-Demographic Change'!$C$65,E270='Non-Demographic Change'!$C$74,E270='Non-Demographic Change'!$C$83,E270='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P270=0,J270,(J270/SUMIF($C$6:$C$455,$C270,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B270,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.42045708330232},{"$f":"IFERROR(IF($P270=0,K270,(K270/SUMIF($C$6:$C$455,$C270,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B270,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.84091416660465},{"$f":"IFERROR(IF($P270=0,L270,(L270/SUMIF($C$6:$C$455,$C270,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B270,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.4710786868161},{"$f":"IFERROR(IF($P270=0,M270,(M270/SUMIF($C$6:$C$455,$C270,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B270,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.85111293084196},{"$f":"IFERROR(IF($P270=0,N270,(N270/SUMIF($C$6:$C$455,$C270,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B270,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.98101689868236},null,{"$f":"IF(OR($E270='Commissioner plans'!$C$12,$E270='Commissioner plans'!$C$21,$E270='Commissioner plans'!$C$30,$E270='Commissioner plans'!$C$39,$E270='Commissioner plans'!$C$48,,$E270='Commissioner plans'!$C$57,,$E270='Commissioner plans'!$C$66,,$E270='Commissioner plans'!$C$75,$E270='Commissioner plans'!$C$84,$E270='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W270=0,Q270,Q270/SUMIF($C$6:$C$455,$C270,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B270,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.0983547978858},{"$f":"IFERROR(IF($W270=0,R270,R270/SUMIF($C$6:$C$455,$C270,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B270,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.59670959577164},{"$f":"IFERROR(IF($W270=0,S270,S270/SUMIF($C$6:$C$455,$C270,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B270,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":422.34872329338202},{"$f":"IFERROR(IF($W270=0,T270,T270/SUMIF($C$6:$C$455,$C270,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B270,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.85185736618774},{"$f":"IFERROR(IF($W270=0,U270,U270/SUMIF($C$6:$C$455,$C270,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B270,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.10611181418892},null,{"$f":"IF(OR($E270='Impact of trust strategy'!$C$12,$E270='Impact of trust strategy'!$C$21,$E270='Impact of trust strategy'!$C$30,$E270='Impact of trust strategy'!$C$39,$E270='Impact of trust strategy'!$C$48,,$E270='Impact of trust strategy'!$C$57,,$E270='Impact of trust strategy'!$C$66,,$E270='Impact of trust strategy'!$C$75,$E270='Impact of trust strategy'!$C$84,$E270='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD270=0,X270,X270/SUMIF($C$6:$C$455,$C270,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B270,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.40884657187519},{"$f":"IFERROR(IF($AD270=0,Y270,Y270/SUMIF($C$6:$C$455,$C270,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B270,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.82969314375043},{"$f":"IFERROR(IF($AD270=0,Z270,Z270/SUMIF($C$6:$C$455,$C270,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B270,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":424.46046690984889},{"$f":"IFERROR(IF($AD270=0,AA270,AA270/SUMIF($C$6:$C$455,$C270,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B270,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.84111665301862},{"$f":"IFERROR(IF($AD270=0,AB270,AB270/SUMIF($C$6:$C$455,$C270,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B270,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":374.97164237325984},null,"FED","FE","Test Spec 6","Community","35-44",480,464.40884657187519,448.82969314375043,424.46046690984889,399.84111665301862,374.97164237325984]
["FEE","FE",30,"Test Spec 6Community",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Community","45-54",{"$f":"'Historical volumes'!$H45","v":500},null,{"$f":"H271*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G271,'Demographic Change'!$B$16:$B$24,0))))","v":496.12229679343773},{"$f":"J271*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G271,'Demographic Change'!$B$16:$B$24,0))))","v":492.24459358687545},{"$f":"K271*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G271,'Demographic Change'!$B$16:$B$24,0))))","v":486.16703952274418},{"$f":"L271*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G271,'Demographic Change'!$B$16:$B$24,0))))","v":480.01491424310211},{"$f":"M271*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G271,'Demographic Change'!$B$16:$B$24,0))))","v":473.78821774794926},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E271,E271='Non-Demographic Change'!$C$20,E271='Non-Demographic Change'!$C$29,E271='Non-Demographic Change'!$C$38,E271='Non-Demographic Change'!$C$47,E271='Non-Demographic Change'!$C$56,E271='Non-Demographic Change'!$C$65,E271='Non-Demographic Change'!$C$74,E271='Non-Demographic Change'!$C$83,E271='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P271=0,J271,(J271/SUMIF($C$6:$C$455,$C271,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B271,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":496.12229679343773},{"$f":"IFERROR(IF($P271=0,K271,(K271/SUMIF($C$6:$C$455,$C271,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B271,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":492.24459358687545},{"$f":"IFERROR(IF($P271=0,L271,(L271/SUMIF($C$6:$C$455,$C271,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B271,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":486.16703952274418},{"$f":"IFERROR(IF($P271=0,M271,(M271/SUMIF($C$6:$C$455,$C271,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B271,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":480.01491424310211},{"$f":"IFERROR(IF($P271=0,N271,(N271/SUMIF($C$6:$C$455,$C271,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B271,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":473.78821774794926},null,{"$f":"IF(OR($E271='Commissioner plans'!$C$12,$E271='Commissioner plans'!$C$21,$E271='Commissioner plans'!$C$30,$E271='Commissioner plans'!$C$39,$E271='Commissioner plans'!$C$48,,$E271='Commissioner plans'!$C$57,,$E271='Commissioner plans'!$C$66,,$E271='Commissioner plans'!$C$75,$E271='Commissioner plans'!$C$84,$E271='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W271=0,Q271,Q271/SUMIF($C$6:$C$455,$C271,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B271,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":493.64168530947052},{"$f":"IFERROR(IF($W271=0,R271,R271/SUMIF($C$6:$C$455,$C271,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B271,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":489.78337061894109},{"$f":"IFERROR(IF($W271=0,S271,S271/SUMIF($C$6:$C$455,$C271,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B271,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":483.73620432513047},{"$f":"IFERROR(IF($W271=0,T271,T271/SUMIF($C$6:$C$455,$C271,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B271,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":477.61483967188661},{"$f":"IFERROR(IF($W271=0,U271,U271/SUMIF($C$6:$C$455,$C271,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B271,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":471.41927665920952},null,{"$f":"IF(OR($E271='Impact of trust strategy'!$C$12,$E271='Impact of trust strategy'!$C$21,$E271='Impact of trust strategy'!$C$30,$E271='Impact of trust strategy'!$C$39,$E271='Impact of trust strategy'!$C$48,,$E271='Impact of trust strategy'!$C$57,,$E271='Impact of trust strategy'!$C$66,,$E271='Impact of trust strategy'!$C$75,$E271='Impact of trust strategy'!$C$84,$E271='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD271=0,X271,X271/SUMIF($C$6:$C$455,$C271,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B271,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":496.1098937360178},{"$f":"IFERROR(IF($AD271=0,Y271,Y271/SUMIF($C$6:$C$455,$C271,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B271,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":492.23228747203575},{"$f":"IFERROR(IF($AD271=0,Z271,Z271/SUMIF($C$6:$C$455,$C271,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B271,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":486.15488534675609},{"$f":"IFERROR(IF($AD271=0,AA271,AA271/SUMIF($C$6:$C$455,$C271,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B271,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":480.002913870246},{"$f":"IFERROR(IF($AD271=0,AB271,AB271/SUMIF($C$6:$C$455,$C271,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B271,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":473.7763730425055},null,"FEE","FE","Test Spec 6","Community","45-54",500,496.1098937360178,492.23228747203575,486.15488534675609,480.002913870246,473.7763730425055]
["FEF","FE",30,"Test Spec 6Community",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Community","55-64",{"$f":"'Historical volumes'!$I45","v":520},null,{"$f":"H272*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G272,'Demographic Change'!$B$16:$B$24,0))))","v":530.78918117821411},{"$f":"J272*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G272,'Demographic Change'!$B$16:$B$24,0))))","v":541.57836235642822},{"$f":"K272*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G272,'Demographic Change'!$B$16:$B$24,0))))","v":558.45572434234884},{"$f":"L272*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G272,'Demographic Change'!$B$16:$B$24,0))))","v":575.48721748795833},{"$f":"M272*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G272,'Demographic Change'!$B$16:$B$24,0))))","v":592.67284179325657},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E272,E272='Non-Demographic Change'!$C$20,E272='Non-Demographic Change'!$C$29,E272='Non-Demographic Change'!$C$38,E272='Non-Demographic Change'!$C$47,E272='Non-Demographic Change'!$C$56,E272='Non-Demographic Change'!$C$65,E272='Non-Demographic Change'!$C$74,E272='Non-Demographic Change'!$C$83,E272='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P272=0,J272,(J272/SUMIF($C$6:$C$455,$C272,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B272,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":530.78918117821411},{"$f":"IFERROR(IF($P272=0,K272,(K272/SUMIF($C$6:$C$455,$C272,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B272,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":541.57836235642822},{"$f":"IFERROR(IF($P272=0,L272,(L272/SUMIF($C$6:$C$455,$C272,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B272,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.45572434234884},{"$f":"IFERROR(IF($P272=0,M272,(M272/SUMIF($C$6:$C$455,$C272,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B272,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":575.48721748795833},{"$f":"IFERROR(IF($P272=0,N272,(N272/SUMIF($C$6:$C$455,$C272,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B272,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":592.67284179325657},null,{"$f":"IF(OR($E272='Commissioner plans'!$C$12,$E272='Commissioner plans'!$C$21,$E272='Commissioner plans'!$C$30,$E272='Commissioner plans'!$C$39,$E272='Commissioner plans'!$C$48,,$E272='Commissioner plans'!$C$57,,$E272='Commissioner plans'!$C$66,,$E272='Commissioner plans'!$C$75,$E272='Commissioner plans'!$C$84,$E272='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W272=0,Q272,Q272/SUMIF($C$6:$C$455,$C272,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B272,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":528.13523527232303},{"$f":"IFERROR(IF($W272=0,R272,R272/SUMIF($C$6:$C$455,$C272,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B272,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":538.87047054464608},{"$f":"IFERROR(IF($W272=0,S272,S272/SUMIF($C$6:$C$455,$C272,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B272,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.66344572063713},{"$f":"IFERROR(IF($W272=0,T272,T272/SUMIF($C$6:$C$455,$C272,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B272,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":572.6097814005185},{"$f":"IFERROR(IF($W272=0,U272,U272/SUMIF($C$6:$C$455,$C272,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B272,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":589.70947758429031},null,{"$f":"IF(OR($E272='Impact of trust strategy'!$C$12,$E272='Impact of trust strategy'!$C$21,$E272='Impact of trust strategy'!$C$30,$E272='Impact of trust strategy'!$C$39,$E272='Impact of trust strategy'!$C$48,,$E272='Impact of trust strategy'!$C$57,,$E272='Impact of trust strategy'!$C$66,,$E272='Impact of trust strategy'!$C$75,$E272='Impact of trust strategy'!$C$84,$E272='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD272=0,X272,X272/SUMIF($C$6:$C$455,$C272,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B272,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":530.77591144868461},{"$f":"IFERROR(IF($AD272=0,Y272,Y272/SUMIF($C$6:$C$455,$C272,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B272,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":541.56482289736925},{"$f":"IFERROR(IF($AD272=0,Z272,Z272/SUMIF($C$6:$C$455,$C272,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B272,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":558.44176294924023},{"$f":"IFERROR(IF($AD272=0,AA272,AA272/SUMIF($C$6:$C$455,$C272,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B272,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":575.47283030752101},{"$f":"IFERROR(IF($AD272=0,AB272,AB272/SUMIF($C$6:$C$455,$C272,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B272,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":592.65802497221171},null,"FEF","FE","Test Spec 6","Community","55-64",520,530.77591144868461,541.56482289736925,558.44176294924023,575.47283030752101,592.65802497221171]
["FEG","FE",30,"Test Spec 6Community",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Community","65-74",{"$f":"'Historical volumes'!$J45","v":540},null,{"$f":"H273*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G273,'Demographic Change'!$B$16:$B$24,0))))","v":554.23195999047402},{"$f":"J273*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G273,'Demographic Change'!$B$16:$B$24,0))))","v":568.46391998094794},{"$f":"K273*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G273,'Demographic Change'!$B$16:$B$24,0))))","v":590.75494165277462},{"$f":"L273*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G273,'Demographic Change'!$B$16:$B$24,0))))","v":613.26030007144573},{"$f":"M273*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G273,'Demographic Change'!$B$16:$B$24,0))))","v":635.97999523696137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E273,E273='Non-Demographic Change'!$C$20,E273='Non-Demographic Change'!$C$29,E273='Non-Demographic Change'!$C$38,E273='Non-Demographic Change'!$C$47,E273='Non-Demographic Change'!$C$56,E273='Non-Demographic Change'!$C$65,E273='Non-Demographic Change'!$C$74,E273='Non-Demographic Change'!$C$83,E273='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P273=0,J273,(J273/SUMIF($C$6:$C$455,$C273,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B273,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.23195999047402},{"$f":"IFERROR(IF($P273=0,K273,(K273/SUMIF($C$6:$C$455,$C273,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B273,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.46391998094794},{"$f":"IFERROR(IF($P273=0,L273,(L273/SUMIF($C$6:$C$455,$C273,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B273,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.75494165277462},{"$f":"IFERROR(IF($P273=0,M273,(M273/SUMIF($C$6:$C$455,$C273,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B273,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":613.26030007144573},{"$f":"IFERROR(IF($P273=0,N273,(N273/SUMIF($C$6:$C$455,$C273,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B273,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":635.97999523696137},null,{"$f":"IF(OR($E273='Commissioner plans'!$C$12,$E273='Commissioner plans'!$C$21,$E273='Commissioner plans'!$C$30,$E273='Commissioner plans'!$C$39,$E273='Commissioner plans'!$C$48,,$E273='Commissioner plans'!$C$57,,$E273='Commissioner plans'!$C$66,,$E273='Commissioner plans'!$C$75,$E273='Commissioner plans'!$C$84,$E273='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W273=0,Q273,Q273/SUMIF($C$6:$C$455,$C273,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B273,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":551.4608001905217},{"$f":"IFERROR(IF($W273=0,R273,R273/SUMIF($C$6:$C$455,$C273,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B273,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":565.62160038104321},{"$f":"IFERROR(IF($W273=0,S273,S273/SUMIF($C$6:$C$455,$C273,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B273,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":587.80116694451078},{"$f":"IFERROR(IF($W273=0,T273,T273/SUMIF($C$6:$C$455,$C273,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B273,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":610.19399857108851},{"$f":"IFERROR(IF($W273=0,U273,U273/SUMIF($C$6:$C$455,$C273,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B273,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":632.80009526077652},null,{"$f":"IF(OR($E273='Impact of trust strategy'!$C$12,$E273='Impact of trust strategy'!$C$21,$E273='Impact of trust strategy'!$C$30,$E273='Impact of trust strategy'!$C$39,$E273='Impact of trust strategy'!$C$48,,$E273='Impact of trust strategy'!$C$57,,$E273='Impact of trust strategy'!$C$66,,$E273='Impact of trust strategy'!$C$75,$E273='Impact of trust strategy'!$C$84,$E273='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD273=0,X273,X273/SUMIF($C$6:$C$455,$C273,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B273,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":554.21810419147425},{"$f":"IFERROR(IF($AD273=0,Y273,Y273/SUMIF($C$6:$C$455,$C273,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B273,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":568.44970838294842},{"$f":"IFERROR(IF($AD273=0,Z273,Z273/SUMIF($C$6:$C$455,$C273,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B273,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":590.74017277923326},{"$f":"IFERROR(IF($AD273=0,AA273,AA273/SUMIF($C$6:$C$455,$C273,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B273,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":613.24496856394387},{"$f":"IFERROR(IF($AD273=0,AB273,AB273/SUMIF($C$6:$C$455,$C273,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B273,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":635.96409573708036},null,"FEG","FE","Test Spec 6","Community","65-74",540,554.21810419147425,568.44970838294842,590.74017277923326,613.24496856394387,635.96409573708036]
["FEH","FE",30,"Test Spec 6Community",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Community","75-84",{"$f":"'Historical volumes'!$K45","v":560},null,{"$f":"H274*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G274,'Demographic Change'!$B$16:$B$24,0))))","v":564.98269896193779},{"$f":"J274*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G274,'Demographic Change'!$B$16:$B$24,0))))","v":569.96539792387557},{"$f":"K274*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G274,'Demographic Change'!$B$16:$B$24,0))))","v":577.76239907727813},{"$f":"L274*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G274,'Demographic Change'!$B$16:$B$24,0))))","v":585.65167243367955},{"$f":"M274*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G274,'Demographic Change'!$B$16:$B$24,0))))","v":593.63321799307971},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E274,E274='Non-Demographic Change'!$C$20,E274='Non-Demographic Change'!$C$29,E274='Non-Demographic Change'!$C$38,E274='Non-Demographic Change'!$C$47,E274='Non-Demographic Change'!$C$56,E274='Non-Demographic Change'!$C$65,E274='Non-Demographic Change'!$C$74,E274='Non-Demographic Change'!$C$83,E274='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P274=0,J274,(J274/SUMIF($C$6:$C$455,$C274,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B274,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.98269896193779},{"$f":"IFERROR(IF($P274=0,K274,(K274/SUMIF($C$6:$C$455,$C274,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B274,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.96539792387557},{"$f":"IFERROR(IF($P274=0,L274,(L274/SUMIF($C$6:$C$455,$C274,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B274,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":577.76239907727813},{"$f":"IFERROR(IF($P274=0,M274,(M274/SUMIF($C$6:$C$455,$C274,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B274,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":585.65167243367955},{"$f":"IFERROR(IF($P274=0,N274,(N274/SUMIF($C$6:$C$455,$C274,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B274,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":593.63321799307971},null,{"$f":"IF(OR($E274='Commissioner plans'!$C$12,$E274='Commissioner plans'!$C$21,$E274='Commissioner plans'!$C$30,$E274='Commissioner plans'!$C$39,$E274='Commissioner plans'!$C$48,,$E274='Commissioner plans'!$C$57,,$E274='Commissioner plans'!$C$66,,$E274='Commissioner plans'!$C$75,$E274='Commissioner plans'!$C$84,$E274='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W274=0,Q274,Q274/SUMIF($C$6:$C$455,$C274,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B274,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":562.15778546712806},{"$f":"IFERROR(IF($W274=0,R274,R274/SUMIF($C$6:$C$455,$C274,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B274,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":567.1155709342562},{"$f":"IFERROR(IF($W274=0,S274,S274/SUMIF($C$6:$C$455,$C274,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B274,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":574.87358708189174},{"$f":"IFERROR(IF($W274=0,T274,T274/SUMIF($C$6:$C$455,$C274,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B274,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":582.72341407151112},{"$f":"IFERROR(IF($W274=0,U274,U274/SUMIF($C$6:$C$455,$C274,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B274,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":590.66505190311432},null,{"$f":"IF(OR($E274='Impact of trust strategy'!$C$12,$E274='Impact of trust strategy'!$C$21,$E274='Impact of trust strategy'!$C$30,$E274='Impact of trust strategy'!$C$39,$E274='Impact of trust strategy'!$C$48,,$E274='Impact of trust strategy'!$C$57,,$E274='Impact of trust strategy'!$C$66,,$E274='Impact of trust strategy'!$C$75,$E274='Impact of trust strategy'!$C$84,$E274='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD274=0,X274,X274/SUMIF($C$6:$C$455,$C274,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B274,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":564.96857439446364},{"$f":"IFERROR(IF($AD274=0,Y274,Y274/SUMIF($C$6:$C$455,$C274,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B274,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":569.95114878892741},{"$f":"IFERROR(IF($AD274=0,Z274,Z274/SUMIF($C$6:$C$455,$C274,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B274,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":577.74795501730114},{"$f":"IFERROR(IF($AD274=0,AA274,AA274/SUMIF($C$6:$C$455,$C274,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B274,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":585.63703114186865},{"$f":"IFERROR(IF($AD274=0,AB274,AB274/SUMIF($C$6:$C$455,$C274,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B274,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":593.61837716262983},null,"FEH","FE","Test Spec 6","Community","75-84",560,564.96857439446364,569.95114878892741,577.74795501730114,585.63703114186865,593.61837716262983]
["FEI","FE",30,"Test Spec 6Community",{"$f":"'Instructions and Choices'!$C$32","v":"Test Spec 6"},"Community","85+",{"$f":"'Historical volumes'!$L45","v":580},null,{"$f":"H275*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G275,'Demographic Change'!$B$16:$B$24,0))))","v":556.12376336232649},{"$f":"J275*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G275,'Demographic Change'!$B$16:$B$24,0))))","v":532.24752672465297},{"$f":"K275*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G275,'Demographic Change'!$B$16:$B$24,0))))","v":494.89276940442193},{"$f":"L275*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G275,'Demographic Change'!$B$16:$B$24,0))))","v":457.19142155235369},{"$f":"M275*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G275,'Demographic Change'!$B$16:$B$24,0))))","v":419.10497310935517},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E275,E275='Non-Demographic Change'!$C$20,E275='Non-Demographic Change'!$C$29,E275='Non-Demographic Change'!$C$38,E275='Non-Demographic Change'!$C$47,E275='Non-Demographic Change'!$C$56,E275='Non-Demographic Change'!$C$65,E275='Non-Demographic Change'!$C$74,E275='Non-Demographic Change'!$C$83,E275='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P275=0,J275,(J275/SUMIF($C$6:$C$455,$C275,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B275,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":556.12376336232649},{"$f":"IFERROR(IF($P275=0,K275,(K275/SUMIF($C$6:$C$455,$C275,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B275,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":532.24752672465297},{"$f":"IFERROR(IF($P275=0,L275,(L275/SUMIF($C$6:$C$455,$C275,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B275,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.89276940442193},{"$f":"IFERROR(IF($P275=0,M275,(M275/SUMIF($C$6:$C$455,$C275,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B275,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":457.19142155235369},{"$f":"IFERROR(IF($P275=0,N275,(N275/SUMIF($C$6:$C$455,$C275,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B275,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.10497310935517},null,{"$f":"IF(OR($E275='Commissioner plans'!$C$12,$E275='Commissioner plans'!$C$21,$E275='Commissioner plans'!$C$30,$E275='Commissioner plans'!$C$39,$E275='Commissioner plans'!$C$48,,$E275='Commissioner plans'!$C$57,,$E275='Commissioner plans'!$C$66,,$E275='Commissioner plans'!$C$75,$E275='Commissioner plans'!$C$84,$E275='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W275=0,Q275,Q275/SUMIF($C$6:$C$455,$C275,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B275,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":553.34314454551486},{"$f":"IFERROR(IF($W275=0,R275,R275/SUMIF($C$6:$C$455,$C275,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B275,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":529.5862890910297},{"$f":"IFERROR(IF($W275=0,S275,S275/SUMIF($C$6:$C$455,$C275,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B275,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":492.41830555739983},{"$f":"IFERROR(IF($W275=0,T275,T275/SUMIF($C$6:$C$455,$C275,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B275,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":454.90546444459193},{"$f":"IFERROR(IF($W275=0,U275,U275/SUMIF($C$6:$C$455,$C275,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B275,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.00944824380838},null,{"$f":"IF(OR($E275='Impact of trust strategy'!$C$12,$E275='Impact of trust strategy'!$C$21,$E275='Impact of trust strategy'!$C$30,$E275='Impact of trust strategy'!$C$39,$E275='Impact of trust strategy'!$C$48,,$E275='Impact of trust strategy'!$C$57,,$E275='Impact of trust strategy'!$C$66,,$E275='Impact of trust strategy'!$C$75,$E275='Impact of trust strategy'!$C$84,$E275='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD275=0,X275,X275/SUMIF($C$6:$C$455,$C275,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B275,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":556.10986026824241},{"$f":"IFERROR(IF($AD275=0,Y275,Y275/SUMIF($C$6:$C$455,$C275,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B275,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":532.23422053648483},{"$f":"IFERROR(IF($AD275=0,Z275,Z275/SUMIF($C$6:$C$455,$C275,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B275,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":494.88039708518676},{"$f":"IFERROR(IF($AD275=0,AA275,AA275/SUMIF($C$6:$C$455,$C275,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B275,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":457.17999176681485},{"$f":"IFERROR(IF($AD275=0,AB275,AB275/SUMIF($C$6:$C$455,$C275,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B275,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.09449548502738},null,"FEI","FE","Test Spec 6","Community","85+",580,556.10986026824241,532.23422053648483,494.88039708518676,457.17999176681485,419.09449548502738]
["GAA","GA",31,"Test Spec 7Outpatient",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Outpatient","0-18",{"$f":"'Historical volumes'!$D49","v":320},null,{"$f":"H276*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G276,'Demographic Change'!$B$16:$B$24,0))))","v":323.58987049410212},{"$f":"J276*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G276,'Demographic Change'!$B$16:$B$24,0))))","v":327.17974098820423},{"$f":"K276*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G276,'Demographic Change'!$B$16:$B$24,0))))","v":332.80211168852594},{"$f":"L276*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G276,'Demographic Change'!$B$16:$B$24,0))))","v":338.47727460199616},{"$f":"M276*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G276,'Demographic Change'!$B$16:$B$24,0))))","v":344.205229728615},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E276,E276='Non-Demographic Change'!$C$20,E276='Non-Demographic Change'!$C$29,E276='Non-Demographic Change'!$C$38,E276='Non-Demographic Change'!$C$47,E276='Non-Demographic Change'!$C$56,E276='Non-Demographic Change'!$C$65,E276='Non-Demographic Change'!$C$74,E276='Non-Demographic Change'!$C$83,E276='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P276=0,J276,(J276/SUMIF($C$6:$C$455,$C276,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B276,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":323.58987049410212},{"$f":"IFERROR(IF($P276=0,K276,(K276/SUMIF($C$6:$C$455,$C276,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B276,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.17974098820423},{"$f":"IFERROR(IF($P276=0,L276,(L276/SUMIF($C$6:$C$455,$C276,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B276,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.80211168852594},{"$f":"IFERROR(IF($P276=0,M276,(M276/SUMIF($C$6:$C$455,$C276,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B276,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.47727460199616},{"$f":"IFERROR(IF($P276=0,N276,(N276/SUMIF($C$6:$C$455,$C276,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B276,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.205229728615},null,{"$f":"IF(OR($E276='Commissioner plans'!$C$12,$E276='Commissioner plans'!$C$21,$E276='Commissioner plans'!$C$30,$E276='Commissioner plans'!$C$39,$E276='Commissioner plans'!$C$48,,$E276='Commissioner plans'!$C$57,,$E276='Commissioner plans'!$C$66,,$E276='Commissioner plans'!$C$75,$E276='Commissioner plans'!$C$84,$E276='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W276=0,Q276,Q276/SUMIF($C$6:$C$455,$C276,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B276,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":321.97192114163158},{"$f":"IFERROR(IF($W276=0,R276,R276/SUMIF($C$6:$C$455,$C276,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B276,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":325.54384228326319},{"$f":"IFERROR(IF($W276=0,S276,S276/SUMIF($C$6:$C$455,$C276,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B276,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":331.13810113008333},{"$f":"IFERROR(IF($W276=0,T276,T276/SUMIF($C$6:$C$455,$C276,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B276,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":336.78488822898618},{"$f":"IFERROR(IF($W276=0,U276,U276/SUMIF($C$6:$C$455,$C276,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B276,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":342.4842035799719},null,{"$f":"IF(OR($E276='Impact of trust strategy'!$C$12,$E276='Impact of trust strategy'!$C$21,$E276='Impact of trust strategy'!$C$30,$E276='Impact of trust strategy'!$C$39,$E276='Impact of trust strategy'!$C$48,,$E276='Impact of trust strategy'!$C$57,,$E276='Impact of trust strategy'!$C$66,,$E276='Impact of trust strategy'!$C$75,$E276='Impact of trust strategy'!$C$84,$E276='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD276=0,X276,X276/SUMIF($C$6:$C$455,$C276,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B276,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":323.58178074733968},{"$f":"IFERROR(IF($AD276=0,Y276,Y276/SUMIF($C$6:$C$455,$C276,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B276,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":327.17156149467945},{"$f":"IFERROR(IF($AD276=0,Z276,Z276/SUMIF($C$6:$C$455,$C276,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B276,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":332.79379163573373},{"$f":"IFERROR(IF($AD276=0,AA276,AA276/SUMIF($C$6:$C$455,$C276,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B276,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":338.46881267013106},{"$f":"IFERROR(IF($AD276=0,AB276,AB276/SUMIF($C$6:$C$455,$C276,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B276,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":344.19662459787173},null,"GAA","GA","Test Spec 7","Outpatient","0-18",320,323.58178074733968,327.17156149467945,332.79379163573373,338.46881267013106,344.19662459787173]
["GAB","GA",31,"Test Spec 7Outpatient",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Outpatient","19-24",{"$f":"'Historical volumes'!$E49","v":340},null,{"$f":"H277*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G277,'Demographic Change'!$B$16:$B$24,0))))","v":345.19774011299438},{"$f":"J277*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G277,'Demographic Change'!$B$16:$B$24,0))))","v":350.39548022598876},{"$f":"K277*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G277,'Demographic Change'!$B$16:$B$24,0))))","v":358.53107344632775},{"$f":"L277*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G277,'Demographic Change'!$B$16:$B$24,0))))","v":366.75141242937866},{"$f":"M277*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G277,'Demographic Change'!$B$16:$B$24,0))))","v":375.05649717514137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E277,E277='Non-Demographic Change'!$C$20,E277='Non-Demographic Change'!$C$29,E277='Non-Demographic Change'!$C$38,E277='Non-Demographic Change'!$C$47,E277='Non-Demographic Change'!$C$56,E277='Non-Demographic Change'!$C$65,E277='Non-Demographic Change'!$C$74,E277='Non-Demographic Change'!$C$83,E277='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P277=0,J277,(J277/SUMIF($C$6:$C$455,$C277,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B277,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.19774011299438},{"$f":"IFERROR(IF($P277=0,K277,(K277/SUMIF($C$6:$C$455,$C277,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B277,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.39548022598876},{"$f":"IFERROR(IF($P277=0,L277,(L277/SUMIF($C$6:$C$455,$C277,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B277,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":358.53107344632775},{"$f":"IFERROR(IF($P277=0,M277,(M277/SUMIF($C$6:$C$455,$C277,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B277,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.75141242937866},{"$f":"IFERROR(IF($P277=0,N277,(N277/SUMIF($C$6:$C$455,$C277,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B277,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.05649717514137},null,{"$f":"IF(OR($E277='Commissioner plans'!$C$12,$E277='Commissioner plans'!$C$21,$E277='Commissioner plans'!$C$30,$E277='Commissioner plans'!$C$39,$E277='Commissioner plans'!$C$48,,$E277='Commissioner plans'!$C$57,,$E277='Commissioner plans'!$C$66,,$E277='Commissioner plans'!$C$75,$E277='Commissioner plans'!$C$84,$E277='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W277=0,Q277,Q277/SUMIF($C$6:$C$455,$C277,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B277,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":343.4717514124294},{"$f":"IFERROR(IF($W277=0,R277,R277/SUMIF($C$6:$C$455,$C277,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B277,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":348.64350282485884},{"$f":"IFERROR(IF($W277=0,S277,S277/SUMIF($C$6:$C$455,$C277,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B277,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":356.73841807909611},{"$f":"IFERROR(IF($W277=0,T277,T277/SUMIF($C$6:$C$455,$C277,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B277,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":364.91765536723176},{"$f":"IFERROR(IF($W277=0,U277,U277/SUMIF($C$6:$C$455,$C277,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B277,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.18121468926569},null,{"$f":"IF(OR($E277='Impact of trust strategy'!$C$12,$E277='Impact of trust strategy'!$C$21,$E277='Impact of trust strategy'!$C$30,$E277='Impact of trust strategy'!$C$39,$E277='Impact of trust strategy'!$C$48,,$E277='Impact of trust strategy'!$C$57,,$E277='Impact of trust strategy'!$C$66,,$E277='Impact of trust strategy'!$C$75,$E277='Impact of trust strategy'!$C$84,$E277='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD277=0,X277,X277/SUMIF($C$6:$C$455,$C277,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B277,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":345.18911016949153},{"$f":"IFERROR(IF($AD277=0,Y277,Y277/SUMIF($C$6:$C$455,$C277,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B277,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":350.38672033898308},{"$f":"IFERROR(IF($AD277=0,Z277,Z277/SUMIF($C$6:$C$455,$C277,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B277,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":358.52211016949155},{"$f":"IFERROR(IF($AD277=0,AA277,AA277/SUMIF($C$6:$C$455,$C277,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B277,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":366.74224364406786},{"$f":"IFERROR(IF($AD277=0,AB277,AB277/SUMIF($C$6:$C$455,$C277,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B277,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":375.04712076271198},null,"GAB","GA","Test Spec 7","Outpatient","19-24",340,345.18911016949153,350.38672033898308,358.52211016949155,366.74224364406786,375.04712076271198]
["GAC","GA",31,"Test Spec 7Outpatient",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Outpatient","25-34",{"$f":"'Historical volumes'!$F49","v":360},null,{"$f":"H278*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G278,'Demographic Change'!$B$16:$B$24,0))))","v":363.47074468085111},{"$f":"J278*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G278,'Demographic Change'!$B$16:$B$24,0))))","v":366.94148936170217},{"$f":"K278*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G278,'Demographic Change'!$B$16:$B$24,0))))","v":372.38696808510645},{"$f":"L278*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G278,'Demographic Change'!$B$16:$B$24,0))))","v":377.89228723404261},{"$f":"M278*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G278,'Demographic Change'!$B$16:$B$24,0))))","v":383.45744680851072},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E278,E278='Non-Demographic Change'!$C$20,E278='Non-Demographic Change'!$C$29,E278='Non-Demographic Change'!$C$38,E278='Non-Demographic Change'!$C$47,E278='Non-Demographic Change'!$C$56,E278='Non-Demographic Change'!$C$65,E278='Non-Demographic Change'!$C$74,E278='Non-Demographic Change'!$C$83,E278='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P278=0,J278,(J278/SUMIF($C$6:$C$455,$C278,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B278,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.47074468085111},{"$f":"IFERROR(IF($P278=0,K278,(K278/SUMIF($C$6:$C$455,$C278,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B278,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.94148936170217},{"$f":"IFERROR(IF($P278=0,L278,(L278/SUMIF($C$6:$C$455,$C278,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B278,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":372.38696808510645},{"$f":"IFERROR(IF($P278=0,M278,(M278/SUMIF($C$6:$C$455,$C278,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B278,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.89228723404261},{"$f":"IFERROR(IF($P278=0,N278,(N278/SUMIF($C$6:$C$455,$C278,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B278,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.45744680851072},null,{"$f":"IF(OR($E278='Commissioner plans'!$C$12,$E278='Commissioner plans'!$C$21,$E278='Commissioner plans'!$C$30,$E278='Commissioner plans'!$C$39,$E278='Commissioner plans'!$C$48,,$E278='Commissioner plans'!$C$57,,$E278='Commissioner plans'!$C$66,,$E278='Commissioner plans'!$C$75,$E278='Commissioner plans'!$C$84,$E278='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W278=0,Q278,Q278/SUMIF($C$6:$C$455,$C278,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B278,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":361.65339095744685},{"$f":"IFERROR(IF($W278=0,R278,R278/SUMIF($C$6:$C$455,$C278,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B278,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":365.10678191489365},{"$f":"IFERROR(IF($W278=0,S278,S278/SUMIF($C$6:$C$455,$C278,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B278,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":370.52503324468091},{"$f":"IFERROR(IF($W278=0,T278,T278/SUMIF($C$6:$C$455,$C278,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B278,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.00282579787239},{"$f":"IFERROR(IF($W278=0,U278,U278/SUMIF($C$6:$C$455,$C278,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B278,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":381.54015957446819},null,{"$f":"IF(OR($E278='Impact of trust strategy'!$C$12,$E278='Impact of trust strategy'!$C$21,$E278='Impact of trust strategy'!$C$30,$E278='Impact of trust strategy'!$C$39,$E278='Impact of trust strategy'!$C$48,,$E278='Impact of trust strategy'!$C$57,,$E278='Impact of trust strategy'!$C$66,,$E278='Impact of trust strategy'!$C$75,$E278='Impact of trust strategy'!$C$84,$E278='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD278=0,X278,X278/SUMIF($C$6:$C$455,$C278,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B278,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":363.46165791223405},{"$f":"IFERROR(IF($AD278=0,Y278,Y278/SUMIF($C$6:$C$455,$C278,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B278,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":366.93231582446805},{"$f":"IFERROR(IF($AD278=0,Z278,Z278/SUMIF($C$6:$C$455,$C278,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B278,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":372.3776584109043},{"$f":"IFERROR(IF($AD278=0,AA278,AA278/SUMIF($C$6:$C$455,$C278,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B278,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":377.88283992686172},{"$f":"IFERROR(IF($AD278=0,AB278,AB278/SUMIF($C$6:$C$455,$C278,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B278,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":383.44786037234047},null,"GAC","GA","Test Spec 7","Outpatient","25-34",360,363.46165791223405,366.93231582446805,372.3776584109043,377.88283992686172,383.44786037234047]
["GAD","GA",31,"Test Spec 7Outpatient",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Outpatient","35-44",{"$f":"'Historical volumes'!$G49","v":380},null,{"$f":"H279*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G279,'Demographic Change'!$B$16:$B$24,0))))","v":367.66619519094769},{"$f":"J279*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G279,'Demographic Change'!$B$16:$B$24,0))))","v":355.33239038189532},{"$f":"K279*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G279,'Demographic Change'!$B$16:$B$24,0))))","v":336.03960396039605},{"$f":"L279*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G279,'Demographic Change'!$B$16:$B$24,0))))","v":316.54879773691653},{"$f":"M279*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G279,'Demographic Change'!$B$16:$B$24,0))))","v":296.85997171145681},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E279,E279='Non-Demographic Change'!$C$20,E279='Non-Demographic Change'!$C$29,E279='Non-Demographic Change'!$C$38,E279='Non-Demographic Change'!$C$47,E279='Non-Demographic Change'!$C$56,E279='Non-Demographic Change'!$C$65,E279='Non-Demographic Change'!$C$74,E279='Non-Demographic Change'!$C$83,E279='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P279=0,J279,(J279/SUMIF($C$6:$C$455,$C279,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B279,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.66619519094769},{"$f":"IFERROR(IF($P279=0,K279,(K279/SUMIF($C$6:$C$455,$C279,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B279,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":355.33239038189532},{"$f":"IFERROR(IF($P279=0,L279,(L279/SUMIF($C$6:$C$455,$C279,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B279,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.03960396039605},{"$f":"IFERROR(IF($P279=0,M279,(M279/SUMIF($C$6:$C$455,$C279,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B279,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":316.54879773691653},{"$f":"IFERROR(IF($P279=0,N279,(N279/SUMIF($C$6:$C$455,$C279,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B279,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.85997171145681},null,{"$f":"IF(OR($E279='Commissioner plans'!$C$12,$E279='Commissioner plans'!$C$21,$E279='Commissioner plans'!$C$30,$E279='Commissioner plans'!$C$39,$E279='Commissioner plans'!$C$48,,$E279='Commissioner plans'!$C$57,,$E279='Commissioner plans'!$C$66,,$E279='Commissioner plans'!$C$75,$E279='Commissioner plans'!$C$84,$E279='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W279=0,Q279,Q279/SUMIF($C$6:$C$455,$C279,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B279,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":365.82786421499293},{"$f":"IFERROR(IF($W279=0,R279,R279/SUMIF($C$6:$C$455,$C279,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B279,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":353.55572842998583},{"$f":"IFERROR(IF($W279=0,S279,S279/SUMIF($C$6:$C$455,$C279,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B279,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":334.35940594059406},{"$f":"IFERROR(IF($W279=0,T279,T279/SUMIF($C$6:$C$455,$C279,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B279,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":314.96605374823196},{"$f":"IFERROR(IF($W279=0,U279,U279/SUMIF($C$6:$C$455,$C279,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B279,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":295.37567185289953},null,{"$f":"IF(OR($E279='Impact of trust strategy'!$C$12,$E279='Impact of trust strategy'!$C$21,$E279='Impact of trust strategy'!$C$30,$E279='Impact of trust strategy'!$C$39,$E279='Impact of trust strategy'!$C$48,,$E279='Impact of trust strategy'!$C$57,,$E279='Impact of trust strategy'!$C$66,,$E279='Impact of trust strategy'!$C$75,$E279='Impact of trust strategy'!$C$84,$E279='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD279=0,X279,X279/SUMIF($C$6:$C$455,$C279,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B279,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":367.65700353606786},{"$f":"IFERROR(IF($AD279=0,Y279,Y279/SUMIF($C$6:$C$455,$C279,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B279,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":355.32350707213573},{"$f":"IFERROR(IF($AD279=0,Z279,Z279/SUMIF($C$6:$C$455,$C279,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B279,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":336.03120297029699},{"$f":"IFERROR(IF($AD279=0,AA279,AA279/SUMIF($C$6:$C$455,$C279,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B279,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":316.54088401697311},{"$f":"IFERROR(IF($AD279=0,AB279,AB279/SUMIF($C$6:$C$455,$C279,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B279,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":296.85255021216398},null,"GAD","GA","Test Spec 7","Outpatient","35-44",380,367.65700353606786,355.32350707213573,336.03120297029699,316.54088401697311,296.85255021216398]
["GAE","GA",31,"Test Spec 7Outpatient",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Outpatient","45-54",{"$f":"'Historical volumes'!$H49","v":400},null,{"$f":"H280*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G280,'Demographic Change'!$B$16:$B$24,0))))","v":396.89783743475016},{"$f":"J280*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G280,'Demographic Change'!$B$16:$B$24,0))))","v":393.79567486950032},{"$f":"K280*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G280,'Demographic Change'!$B$16:$B$24,0))))","v":388.93363161819531},{"$f":"L280*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G280,'Demographic Change'!$B$16:$B$24,0))))","v":384.01193139448168},{"$f":"M280*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G280,'Demographic Change'!$B$16:$B$24,0))))","v":379.03057419835937},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E280,E280='Non-Demographic Change'!$C$20,E280='Non-Demographic Change'!$C$29,E280='Non-Demographic Change'!$C$38,E280='Non-Demographic Change'!$C$47,E280='Non-Demographic Change'!$C$56,E280='Non-Demographic Change'!$C$65,E280='Non-Demographic Change'!$C$74,E280='Non-Demographic Change'!$C$83,E280='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P280=0,J280,(J280/SUMIF($C$6:$C$455,$C280,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B280,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.89783743475016},{"$f":"IFERROR(IF($P280=0,K280,(K280/SUMIF($C$6:$C$455,$C280,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B280,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.79567486950032},{"$f":"IFERROR(IF($P280=0,L280,(L280/SUMIF($C$6:$C$455,$C280,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B280,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":388.93363161819531},{"$f":"IFERROR(IF($P280=0,M280,(M280/SUMIF($C$6:$C$455,$C280,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B280,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":384.01193139448168},{"$f":"IFERROR(IF($P280=0,N280,(N280/SUMIF($C$6:$C$455,$C280,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B280,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.03057419835937},null,{"$f":"IF(OR($E280='Commissioner plans'!$C$12,$E280='Commissioner plans'!$C$21,$E280='Commissioner plans'!$C$30,$E280='Commissioner plans'!$C$39,$E280='Commissioner plans'!$C$48,,$E280='Commissioner plans'!$C$57,,$E280='Commissioner plans'!$C$66,,$E280='Commissioner plans'!$C$75,$E280='Commissioner plans'!$C$84,$E280='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W280=0,Q280,Q280/SUMIF($C$6:$C$455,$C280,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B280,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.91334824757638},{"$f":"IFERROR(IF($W280=0,R280,R280/SUMIF($C$6:$C$455,$C280,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B280,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":391.82669649515282},{"$f":"IFERROR(IF($W280=0,S280,S280/SUMIF($C$6:$C$455,$C280,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B280,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":386.98896346010434},{"$f":"IFERROR(IF($W280=0,T280,T280/SUMIF($C$6:$C$455,$C280,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B280,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":382.09187173750928},{"$f":"IFERROR(IF($W280=0,U280,U280/SUMIF($C$6:$C$455,$C280,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B280,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":377.13542132736757},null,{"$f":"IF(OR($E280='Impact of trust strategy'!$C$12,$E280='Impact of trust strategy'!$C$21,$E280='Impact of trust strategy'!$C$30,$E280='Impact of trust strategy'!$C$39,$E280='Impact of trust strategy'!$C$48,,$E280='Impact of trust strategy'!$C$57,,$E280='Impact of trust strategy'!$C$66,,$E280='Impact of trust strategy'!$C$75,$E280='Impact of trust strategy'!$C$84,$E280='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD280=0,X280,X280/SUMIF($C$6:$C$455,$C280,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B280,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.8879149888142},{"$f":"IFERROR(IF($AD280=0,Y280,Y280/SUMIF($C$6:$C$455,$C280,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B280,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":393.78582997762857},{"$f":"IFERROR(IF($AD280=0,Z280,Z280/SUMIF($C$6:$C$455,$C280,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B280,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":388.92390827740485},{"$f":"IFERROR(IF($AD280=0,AA280,AA280/SUMIF($C$6:$C$455,$C280,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B280,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":384.00233109619677},{"$f":"IFERROR(IF($AD280=0,AB280,AB280/SUMIF($C$6:$C$455,$C280,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B280,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":379.02109843400439},null,"GAE","GA","Test Spec 7","Outpatient","45-54",400,396.8879149888142,393.78582997762857,388.92390827740485,384.00233109619677,379.02109843400439]
["GAF","GA",31,"Test Spec 7Outpatient",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Outpatient","55-64",{"$f":"'Historical volumes'!$I49","v":420},null,{"$f":"H281*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G281,'Demographic Change'!$B$16:$B$24,0))))","v":428.7143386439422},{"$f":"J281*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G281,'Demographic Change'!$B$16:$B$24,0))))","v":437.4286772878844},{"$f":"K281*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G281,'Demographic Change'!$B$16:$B$24,0))))","v":451.06039273805106},{"$f":"L281*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G281,'Demographic Change'!$B$16:$B$24,0))))","v":464.81659874027412},{"$f":"M281*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G281,'Demographic Change'!$B$16:$B$24,0))))","v":478.6972952945535},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E281,E281='Non-Demographic Change'!$C$20,E281='Non-Demographic Change'!$C$29,E281='Non-Demographic Change'!$C$38,E281='Non-Demographic Change'!$C$47,E281='Non-Demographic Change'!$C$56,E281='Non-Demographic Change'!$C$65,E281='Non-Demographic Change'!$C$74,E281='Non-Demographic Change'!$C$83,E281='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P281=0,J281,(J281/SUMIF($C$6:$C$455,$C281,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B281,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.7143386439422},{"$f":"IFERROR(IF($P281=0,K281,(K281/SUMIF($C$6:$C$455,$C281,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B281,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":437.4286772878844},{"$f":"IFERROR(IF($P281=0,L281,(L281/SUMIF($C$6:$C$455,$C281,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B281,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.06039273805106},{"$f":"IFERROR(IF($P281=0,M281,(M281/SUMIF($C$6:$C$455,$C281,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B281,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.81659874027412},{"$f":"IFERROR(IF($P281=0,N281,(N281/SUMIF($C$6:$C$455,$C281,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B281,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":478.6972952945535},null,{"$f":"IF(OR($E281='Commissioner plans'!$C$12,$E281='Commissioner plans'!$C$21,$E281='Commissioner plans'!$C$30,$E281='Commissioner plans'!$C$39,$E281='Commissioner plans'!$C$48,,$E281='Commissioner plans'!$C$57,,$E281='Commissioner plans'!$C$66,,$E281='Commissioner plans'!$C$75,$E281='Commissioner plans'!$C$84,$E281='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W281=0,Q281,Q281/SUMIF($C$6:$C$455,$C281,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B281,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":426.57076695072249},{"$f":"IFERROR(IF($W281=0,R281,R281/SUMIF($C$6:$C$455,$C281,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B281,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":435.241533901445},{"$f":"IFERROR(IF($W281=0,S281,S281/SUMIF($C$6:$C$455,$C281,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B281,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":448.80509077436079},{"$f":"IFERROR(IF($W281=0,T281,T281/SUMIF($C$6:$C$455,$C281,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B281,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":462.49251574657274},{"$f":"IFERROR(IF($W281=0,U281,U281/SUMIF($C$6:$C$455,$C281,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B281,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":476.30380881808071},null,{"$f":"IF(OR($E281='Impact of trust strategy'!$C$12,$E281='Impact of trust strategy'!$C$21,$E281='Impact of trust strategy'!$C$30,$E281='Impact of trust strategy'!$C$39,$E281='Impact of trust strategy'!$C$48,,$E281='Impact of trust strategy'!$C$57,,$E281='Impact of trust strategy'!$C$66,,$E281='Impact of trust strategy'!$C$75,$E281='Impact of trust strategy'!$C$84,$E281='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD281=0,X281,X281/SUMIF($C$6:$C$455,$C281,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B281,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":428.70362078547606},{"$f":"IFERROR(IF($AD281=0,Y281,Y281/SUMIF($C$6:$C$455,$C281,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B281,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":437.41774157095216},{"$f":"IFERROR(IF($AD281=0,Z281,Z281/SUMIF($C$6:$C$455,$C281,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B281,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":451.04911622823255},{"$f":"IFERROR(IF($AD281=0,AA281,AA281/SUMIF($C$6:$C$455,$C281,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B281,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":464.80497832530557},{"$f":"IFERROR(IF($AD281=0,AB281,AB281/SUMIF($C$6:$C$455,$C281,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B281,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":478.68532786217105},null,"GAF","GA","Test Spec 7","Outpatient","55-64",420,428.70362078547606,437.41774157095216,451.04911622823255,464.80497832530557,478.68532786217105]
["GAG","GA",31,"Test Spec 7Outpatient",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Outpatient","65-74",{"$f":"'Historical volumes'!$J49","v":440},null,{"$f":"H282*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G282,'Demographic Change'!$B$16:$B$24,0))))","v":451.59641184408991},{"$f":"J282*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G282,'Demographic Change'!$B$16:$B$24,0))))","v":463.19282368817977},{"$f":"K282*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G282,'Demographic Change'!$B$16:$B$24,0))))","v":481.35587838374221},{"$f":"L282*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G282,'Demographic Change'!$B$16:$B$24,0))))","v":499.69357783599276},{"$f":"M282*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G282,'Demographic Change'!$B$16:$B$24,0))))","v":518.20592204493141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E282,E282='Non-Demographic Change'!$C$20,E282='Non-Demographic Change'!$C$29,E282='Non-Demographic Change'!$C$38,E282='Non-Demographic Change'!$C$47,E282='Non-Demographic Change'!$C$56,E282='Non-Demographic Change'!$C$65,E282='Non-Demographic Change'!$C$74,E282='Non-Demographic Change'!$C$83,E282='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P282=0,J282,(J282/SUMIF($C$6:$C$455,$C282,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B282,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.59641184408991},{"$f":"IFERROR(IF($P282=0,K282,(K282/SUMIF($C$6:$C$455,$C282,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B282,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.19282368817977},{"$f":"IFERROR(IF($P282=0,L282,(L282/SUMIF($C$6:$C$455,$C282,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B282,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.35587838374221},{"$f":"IFERROR(IF($P282=0,M282,(M282/SUMIF($C$6:$C$455,$C282,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B282,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":499.69357783599276},{"$f":"IFERROR(IF($P282=0,N282,(N282/SUMIF($C$6:$C$455,$C282,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B282,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":518.20592204493141},null,{"$f":"IF(OR($E282='Commissioner plans'!$C$12,$E282='Commissioner plans'!$C$21,$E282='Commissioner plans'!$C$30,$E282='Commissioner plans'!$C$39,$E282='Commissioner plans'!$C$48,,$E282='Commissioner plans'!$C$57,,$E282='Commissioner plans'!$C$66,,$E282='Commissioner plans'!$C$75,$E282='Commissioner plans'!$C$84,$E282='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W282=0,Q282,Q282/SUMIF($C$6:$C$455,$C282,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B282,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":449.33842978486945},{"$f":"IFERROR(IF($W282=0,R282,R282/SUMIF($C$6:$C$455,$C282,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B282,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.87685956973888},{"$f":"IFERROR(IF($W282=0,S282,S282/SUMIF($C$6:$C$455,$C282,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B282,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":478.94909899182352},{"$f":"IFERROR(IF($W282=0,T282,T282/SUMIF($C$6:$C$455,$C282,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B282,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":497.19510994681281},{"$f":"IFERROR(IF($W282=0,U282,U282/SUMIF($C$6:$C$455,$C282,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B282,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":515.6148924347068},null,{"$f":"IF(OR($E282='Impact of trust strategy'!$C$12,$E282='Impact of trust strategy'!$C$21,$E282='Impact of trust strategy'!$C$30,$E282='Impact of trust strategy'!$C$39,$E282='Impact of trust strategy'!$C$48,,$E282='Impact of trust strategy'!$C$57,,$E282='Impact of trust strategy'!$C$66,,$E282='Impact of trust strategy'!$C$75,$E282='Impact of trust strategy'!$C$84,$E282='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD282=0,X282,X282/SUMIF($C$6:$C$455,$C282,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B282,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":451.58512193379374},{"$f":"IFERROR(IF($AD282=0,Y282,Y282/SUMIF($C$6:$C$455,$C282,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B282,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":463.18124386758751},{"$f":"IFERROR(IF($AD282=0,Z282,Z282/SUMIF($C$6:$C$455,$C282,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B282,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":481.34384448678259},{"$f":"IFERROR(IF($AD282=0,AA282,AA282/SUMIF($C$6:$C$455,$C282,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B282,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":499.68108549654681},{"$f":"IFERROR(IF($AD282=0,AB282,AB282/SUMIF($C$6:$C$455,$C282,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B282,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":518.19296689688031},null,"GAG","GA","Test Spec 7","Outpatient","65-74",440,451.58512193379374,463.18124386758751,481.34384448678259,499.68108549654681,518.19296689688031]
["GAH","GA",31,"Test Spec 7Outpatient",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Outpatient","75-84",{"$f":"'Historical volumes'!$K49","v":460},null,{"$f":"H283*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G283,'Demographic Change'!$B$16:$B$24,0))))","v":464.09293129016316},{"$f":"J283*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G283,'Demographic Change'!$B$16:$B$24,0))))","v":468.18586258032633},{"$f":"K283*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G283,'Demographic Change'!$B$16:$B$24,0))))","v":474.5905420991927},{"$f":"L283*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G283,'Demographic Change'!$B$16:$B$24,0))))","v":481.07101664195102},{"$f":"M283*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G283,'Demographic Change'!$B$16:$B$24,0))))","v":487.62728620860116},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E283,E283='Non-Demographic Change'!$C$20,E283='Non-Demographic Change'!$C$29,E283='Non-Demographic Change'!$C$38,E283='Non-Demographic Change'!$C$47,E283='Non-Demographic Change'!$C$56,E283='Non-Demographic Change'!$C$65,E283='Non-Demographic Change'!$C$74,E283='Non-Demographic Change'!$C$83,E283='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P283=0,J283,(J283/SUMIF($C$6:$C$455,$C283,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B283,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.09293129016316},{"$f":"IFERROR(IF($P283=0,K283,(K283/SUMIF($C$6:$C$455,$C283,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B283,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.18586258032633},{"$f":"IFERROR(IF($P283=0,L283,(L283/SUMIF($C$6:$C$455,$C283,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B283,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.5905420991927},{"$f":"IFERROR(IF($P283=0,M283,(M283/SUMIF($C$6:$C$455,$C283,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B283,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.07101664195102},{"$f":"IFERROR(IF($P283=0,N283,(N283/SUMIF($C$6:$C$455,$C283,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B283,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":487.62728620860116},null,{"$f":"IF(OR($E283='Commissioner plans'!$C$12,$E283='Commissioner plans'!$C$21,$E283='Commissioner plans'!$C$30,$E283='Commissioner plans'!$C$39,$E283='Commissioner plans'!$C$48,,$E283='Commissioner plans'!$C$57,,$E283='Commissioner plans'!$C$66,,$E283='Commissioner plans'!$C$75,$E283='Commissioner plans'!$C$84,$E283='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W283=0,Q283,Q283/SUMIF($C$6:$C$455,$C283,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B283,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":461.77246663371233},{"$f":"IFERROR(IF($W283=0,R283,R283/SUMIF($C$6:$C$455,$C283,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B283,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.84493326742472},{"$f":"IFERROR(IF($W283=0,S283,S283/SUMIF($C$6:$C$455,$C283,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B283,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":472.21758938869675},{"$f":"IFERROR(IF($W283=0,T283,T283/SUMIF($C$6:$C$455,$C283,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B283,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":478.66566155874125},{"$f":"IFERROR(IF($W283=0,U283,U283/SUMIF($C$6:$C$455,$C283,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B283,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":485.18914977755816},null,{"$f":"IF(OR($E283='Impact of trust strategy'!$C$12,$E283='Impact of trust strategy'!$C$21,$E283='Impact of trust strategy'!$C$30,$E283='Impact of trust strategy'!$C$39,$E283='Impact of trust strategy'!$C$48,,$E283='Impact of trust strategy'!$C$57,,$E283='Impact of trust strategy'!$C$66,,$E283='Impact of trust strategy'!$C$75,$E283='Impact of trust strategy'!$C$84,$E283='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD283=0,X283,X283/SUMIF($C$6:$C$455,$C283,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B283,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.08132896688085},{"$f":"IFERROR(IF($AD283=0,Y283,Y283/SUMIF($C$6:$C$455,$C283,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B283,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.17415793376182},{"$f":"IFERROR(IF($AD283=0,Z283,Z283/SUMIF($C$6:$C$455,$C283,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B283,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":474.57867733564018},{"$f":"IFERROR(IF($AD283=0,AA283,AA283/SUMIF($C$6:$C$455,$C283,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B283,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":481.05898986653489},{"$f":"IFERROR(IF($AD283=0,AB283,AB283/SUMIF($C$6:$C$455,$C283,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B283,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":487.61509552644588},null,"GAH","GA","Test Spec 7","Outpatient","75-84",460,464.08132896688085,468.17415793376182,474.57867733564018,481.05898986653489,487.61509552644588]
["GAI","GA",31,"Test Spec 7Outpatient",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Outpatient","85+",{"$f":"'Historical volumes'!$L49","v":480},null,{"$f":"H284*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G284,'Demographic Change'!$B$16:$B$24,0))))","v":460.24035588606336},{"$f":"J284*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G284,'Demographic Change'!$B$16:$B$24,0))))","v":440.48071177212665},{"$f":"K284*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G284,'Demographic Change'!$B$16:$B$24,0))))","v":409.56642985193542},{"$f":"L284*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G284,'Demographic Change'!$B$16:$B$24,0))))","v":378.36531438815479},{"$f":"M284*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G284,'Demographic Change'!$B$16:$B$24,0))))","v":346.84549498705258},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E284,E284='Non-Demographic Change'!$C$20,E284='Non-Demographic Change'!$C$29,E284='Non-Demographic Change'!$C$38,E284='Non-Demographic Change'!$C$47,E284='Non-Demographic Change'!$C$56,E284='Non-Demographic Change'!$C$65,E284='Non-Demographic Change'!$C$74,E284='Non-Demographic Change'!$C$83,E284='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P284=0,J284,(J284/SUMIF($C$6:$C$455,$C284,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B284,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.24035588606336},{"$f":"IFERROR(IF($P284=0,K284,(K284/SUMIF($C$6:$C$455,$C284,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B284,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":440.48071177212665},{"$f":"IFERROR(IF($P284=0,L284,(L284/SUMIF($C$6:$C$455,$C284,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B284,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.56642985193542},{"$f":"IFERROR(IF($P284=0,M284,(M284/SUMIF($C$6:$C$455,$C284,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B284,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.36531438815479},{"$f":"IFERROR(IF($P284=0,N284,(N284/SUMIF($C$6:$C$455,$C284,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B284,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.84549498705258},null,{"$f":"IF(OR($E284='Commissioner plans'!$C$12,$E284='Commissioner plans'!$C$21,$E284='Commissioner plans'!$C$30,$E284='Commissioner plans'!$C$39,$E284='Commissioner plans'!$C$48,,$E284='Commissioner plans'!$C$57,,$E284='Commissioner plans'!$C$66,,$E284='Commissioner plans'!$C$75,$E284='Commissioner plans'!$C$84,$E284='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W284=0,Q284,Q284/SUMIF($C$6:$C$455,$C284,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B284,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.93915410663305},{"$f":"IFERROR(IF($W284=0,R284,R284/SUMIF($C$6:$C$455,$C284,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B284,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":438.27830821326603},{"$f":"IFERROR(IF($W284=0,S284,S284/SUMIF($C$6:$C$455,$C284,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B284,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":407.51859770267572},{"$f":"IFERROR(IF($W284=0,T284,T284/SUMIF($C$6:$C$455,$C284,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B284,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.473487816214},{"$f":"IFERROR(IF($W284=0,U284,U284/SUMIF($C$6:$C$455,$C284,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B284,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":345.11126751211731},null,{"$f":"IF(OR($E284='Impact of trust strategy'!$C$12,$E284='Impact of trust strategy'!$C$21,$E284='Impact of trust strategy'!$C$30,$E284='Impact of trust strategy'!$C$39,$E284='Impact of trust strategy'!$C$48,,$E284='Impact of trust strategy'!$C$57,,$E284='Impact of trust strategy'!$C$66,,$E284='Impact of trust strategy'!$C$75,$E284='Impact of trust strategy'!$C$84,$E284='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD284=0,X284,X284/SUMIF($C$6:$C$455,$C284,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B284,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":460.22884987716617},{"$f":"IFERROR(IF($AD284=0,Y284,Y284/SUMIF($C$6:$C$455,$C284,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B284,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":440.46969975433234},{"$f":"IFERROR(IF($AD284=0,Z284,Z284/SUMIF($C$6:$C$455,$C284,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B284,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":409.55619069118904},{"$f":"IFERROR(IF($AD284=0,AA284,AA284/SUMIF($C$6:$C$455,$C284,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B284,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":378.35585525529501},{"$f":"IFERROR(IF($AD284=0,AB284,AB284/SUMIF($C$6:$C$455,$C284,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B284,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":346.83682384967784},null,"GAI","GA","Test Spec 7","Outpatient","85+",480,460.22884987716617,440.46969975433234,409.55619069118904,378.35585525529501,346.83682384967784]
["GBA","GB",32,"Test Spec 7Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Elective","0-18",{"$f":"'Historical volumes'!$D50","v":350},null,{"$f":"H285*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G285,'Demographic Change'!$B$16:$B$24,0))))","v":353.9264208529242},{"$f":"J285*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G285,'Demographic Change'!$B$16:$B$24,0))))","v":357.85284170584839},{"$f":"K285*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G285,'Demographic Change'!$B$16:$B$24,0))))","v":364.00230965932525},{"$f":"L285*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G285,'Demographic Change'!$B$16:$B$24,0))))","v":370.20951909593333},{"$f":"M285*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G285,'Demographic Change'!$B$16:$B$24,0))))","v":376.47447001567269},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E285,E285='Non-Demographic Change'!$C$20,E285='Non-Demographic Change'!$C$29,E285='Non-Demographic Change'!$C$38,E285='Non-Demographic Change'!$C$47,E285='Non-Demographic Change'!$C$56,E285='Non-Demographic Change'!$C$65,E285='Non-Demographic Change'!$C$74,E285='Non-Demographic Change'!$C$83,E285='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P285=0,J285,(J285/SUMIF($C$6:$C$455,$C285,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B285,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.9264208529242},{"$f":"IFERROR(IF($P285=0,K285,(K285/SUMIF($C$6:$C$455,$C285,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B285,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.85284170584839},{"$f":"IFERROR(IF($P285=0,L285,(L285/SUMIF($C$6:$C$455,$C285,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B285,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.00230965932525},{"$f":"IFERROR(IF($P285=0,M285,(M285/SUMIF($C$6:$C$455,$C285,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B285,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":370.20951909593333},{"$f":"IFERROR(IF($P285=0,N285,(N285/SUMIF($C$6:$C$455,$C285,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B285,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.47447001567269},null,{"$f":"IF(OR($E285='Commissioner plans'!$C$12,$E285='Commissioner plans'!$C$21,$E285='Commissioner plans'!$C$30,$E285='Commissioner plans'!$C$39,$E285='Commissioner plans'!$C$48,,$E285='Commissioner plans'!$C$57,,$E285='Commissioner plans'!$C$66,,$E285='Commissioner plans'!$C$75,$E285='Commissioner plans'!$C$84,$E285='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W285=0,Q285,Q285/SUMIF($C$6:$C$455,$C285,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B285,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":352.15678874865955},{"$f":"IFERROR(IF($W285=0,R285,R285/SUMIF($C$6:$C$455,$C285,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B285,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":356.06357749731916},{"$f":"IFERROR(IF($W285=0,S285,S285/SUMIF($C$6:$C$455,$C285,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B285,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":362.18229811102862},{"$f":"IFERROR(IF($W285=0,T285,T285/SUMIF($C$6:$C$455,$C285,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B285,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":368.35847150045367},{"$f":"IFERROR(IF($W285=0,U285,U285/SUMIF($C$6:$C$455,$C285,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B285,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":374.59209766559434},null,{"$f":"IF(OR($E285='Impact of trust strategy'!$C$12,$E285='Impact of trust strategy'!$C$21,$E285='Impact of trust strategy'!$C$30,$E285='Impact of trust strategy'!$C$39,$E285='Impact of trust strategy'!$C$48,,$E285='Impact of trust strategy'!$C$57,,$E285='Impact of trust strategy'!$C$66,,$E285='Impact of trust strategy'!$C$75,$E285='Impact of trust strategy'!$C$84,$E285='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD285=0,X285,X285/SUMIF($C$6:$C$455,$C285,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B285,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":353.91757269240281},{"$f":"IFERROR(IF($AD285=0,Y285,Y285/SUMIF($C$6:$C$455,$C285,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B285,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":357.84389538480571},{"$f":"IFERROR(IF($AD285=0,Z285,Z285/SUMIF($C$6:$C$455,$C285,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B285,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":363.99320960158371},{"$f":"IFERROR(IF($AD285=0,AA285,AA285/SUMIF($C$6:$C$455,$C285,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B285,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":370.20026385795592},{"$f":"IFERROR(IF($AD285=0,AB285,AB285/SUMIF($C$6:$C$455,$C285,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B285,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":376.46505815392226},null,"GBA","GB","Test Spec 7","Elective","0-18",350,353.91757269240281,357.84389538480571,363.99320960158371,370.20026385795592,376.46505815392226]
["GBB","GB",32,"Test Spec 7Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Elective","19-24",{"$f":"'Historical volumes'!$E50","v":370},null,{"$f":"H286*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G286,'Demographic Change'!$B$16:$B$24,0))))","v":375.65636424061154},{"$f":"J286*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G286,'Demographic Change'!$B$16:$B$24,0))))","v":381.31272848122308},{"$f":"K286*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G286,'Demographic Change'!$B$16:$B$24,0))))","v":390.16616816218016},{"$f":"L286*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G286,'Demographic Change'!$B$16:$B$24,0))))","v":399.11183117314727},{"$f":"M286*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G286,'Demographic Change'!$B$16:$B$24,0))))","v":408.14971751412429},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E286,E286='Non-Demographic Change'!$C$20,E286='Non-Demographic Change'!$C$29,E286='Non-Demographic Change'!$C$38,E286='Non-Demographic Change'!$C$47,E286='Non-Demographic Change'!$C$56,E286='Non-Demographic Change'!$C$65,E286='Non-Demographic Change'!$C$74,E286='Non-Demographic Change'!$C$83,E286='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P286=0,J286,(J286/SUMIF($C$6:$C$455,$C286,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B286,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.65636424061154},{"$f":"IFERROR(IF($P286=0,K286,(K286/SUMIF($C$6:$C$455,$C286,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B286,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":381.31272848122308},{"$f":"IFERROR(IF($P286=0,L286,(L286/SUMIF($C$6:$C$455,$C286,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B286,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":390.16616816218016},{"$f":"IFERROR(IF($P286=0,M286,(M286/SUMIF($C$6:$C$455,$C286,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B286,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.11183117314727},{"$f":"IFERROR(IF($P286=0,N286,(N286/SUMIF($C$6:$C$455,$C286,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B286,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.14971751412429},null,{"$f":"IF(OR($E286='Commissioner plans'!$C$12,$E286='Commissioner plans'!$C$21,$E286='Commissioner plans'!$C$30,$E286='Commissioner plans'!$C$39,$E286='Commissioner plans'!$C$48,,$E286='Commissioner plans'!$C$57,,$E286='Commissioner plans'!$C$66,,$E286='Commissioner plans'!$C$75,$E286='Commissioner plans'!$C$84,$E286='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W286=0,Q286,Q286/SUMIF($C$6:$C$455,$C286,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B286,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":373.77808241940846},{"$f":"IFERROR(IF($W286=0,R286,R286/SUMIF($C$6:$C$455,$C286,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B286,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":379.40616483881695},{"$f":"IFERROR(IF($W286=0,S286,S286/SUMIF($C$6:$C$455,$C286,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B286,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":388.21533732136925},{"$f":"IFERROR(IF($W286=0,T286,T286/SUMIF($C$6:$C$455,$C286,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B286,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.11627201728152},{"$f":"IFERROR(IF($W286=0,U286,U286/SUMIF($C$6:$C$455,$C286,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B286,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":406.10896892655364},null,{"$f":"IF(OR($E286='Impact of trust strategy'!$C$12,$E286='Impact of trust strategy'!$C$21,$E286='Impact of trust strategy'!$C$30,$E286='Impact of trust strategy'!$C$39,$E286='Impact of trust strategy'!$C$48,,$E286='Impact of trust strategy'!$C$57,,$E286='Impact of trust strategy'!$C$66,,$E286='Impact of trust strategy'!$C$75,$E286='Impact of trust strategy'!$C$84,$E286='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD286=0,X286,X286/SUMIF($C$6:$C$455,$C286,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B286,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":375.64697283150548},{"$f":"IFERROR(IF($AD286=0,Y286,Y286/SUMIF($C$6:$C$455,$C286,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B286,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":381.30319566301097},{"$f":"IFERROR(IF($AD286=0,Z286,Z286/SUMIF($C$6:$C$455,$C286,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B286,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":390.15641400797603},{"$f":"IFERROR(IF($AD286=0,AA286,AA286/SUMIF($C$6:$C$455,$C286,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B286,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.10185337736789},{"$f":"IFERROR(IF($AD286=0,AB286,AB286/SUMIF($C$6:$C$455,$C286,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B286,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":408.13951377118639},null,"GBB","GB","Test Spec 7","Elective","19-24",370,375.64697283150548,381.30319566301097,390.15641400797603,399.10185337736789,408.13951377118639]
["GBC","GB",32,"Test Spec 7Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Elective","25-34",{"$f":"'Historical volumes'!$F50","v":390},null,{"$f":"H287*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G287,'Demographic Change'!$B$16:$B$24,0))))","v":393.75997340425533},{"$f":"J287*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G287,'Demographic Change'!$B$16:$B$24,0))))","v":397.51994680851067},{"$f":"K287*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G287,'Demographic Change'!$B$16:$B$24,0))))","v":403.419215425532},{"$f":"L287*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G287,'Demographic Change'!$B$16:$B$24,0))))","v":409.38331117021283},{"$f":"M287*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G287,'Demographic Change'!$B$16:$B$24,0))))","v":415.41223404255328},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E287,E287='Non-Demographic Change'!$C$20,E287='Non-Demographic Change'!$C$29,E287='Non-Demographic Change'!$C$38,E287='Non-Demographic Change'!$C$47,E287='Non-Demographic Change'!$C$56,E287='Non-Demographic Change'!$C$65,E287='Non-Demographic Change'!$C$74,E287='Non-Demographic Change'!$C$83,E287='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P287=0,J287,(J287/SUMIF($C$6:$C$455,$C287,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B287,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.75997340425533},{"$f":"IFERROR(IF($P287=0,K287,(K287/SUMIF($C$6:$C$455,$C287,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B287,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.51994680851067},{"$f":"IFERROR(IF($P287=0,L287,(L287/SUMIF($C$6:$C$455,$C287,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B287,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":403.419215425532},{"$f":"IFERROR(IF($P287=0,M287,(M287/SUMIF($C$6:$C$455,$C287,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B287,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.38331117021283},{"$f":"IFERROR(IF($P287=0,N287,(N287/SUMIF($C$6:$C$455,$C287,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B287,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":415.41223404255328},null,{"$f":"IF(OR($E287='Commissioner plans'!$C$12,$E287='Commissioner plans'!$C$21,$E287='Commissioner plans'!$C$30,$E287='Commissioner plans'!$C$39,$E287='Commissioner plans'!$C$48,,$E287='Commissioner plans'!$C$57,,$E287='Commissioner plans'!$C$66,,$E287='Commissioner plans'!$C$75,$E287='Commissioner plans'!$C$84,$E287='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W287=0,Q287,Q287/SUMIF($C$6:$C$455,$C287,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B287,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":391.79117353723404},{"$f":"IFERROR(IF($W287=0,R287,R287/SUMIF($C$6:$C$455,$C287,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B287,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":395.53234707446813},{"$f":"IFERROR(IF($W287=0,S287,S287/SUMIF($C$6:$C$455,$C287,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B287,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":401.40211934840431},{"$f":"IFERROR(IF($W287=0,T287,T287/SUMIF($C$6:$C$455,$C287,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B287,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":407.33639461436178},{"$f":"IFERROR(IF($W287=0,U287,U287/SUMIF($C$6:$C$455,$C287,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B287,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":413.33517287234054},null,{"$f":"IF(OR($E287='Impact of trust strategy'!$C$12,$E287='Impact of trust strategy'!$C$21,$E287='Impact of trust strategy'!$C$30,$E287='Impact of trust strategy'!$C$39,$E287='Impact of trust strategy'!$C$48,,$E287='Impact of trust strategy'!$C$57,,$E287='Impact of trust strategy'!$C$66,,$E287='Impact of trust strategy'!$C$75,$E287='Impact of trust strategy'!$C$84,$E287='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD287=0,X287,X287/SUMIF($C$6:$C$455,$C287,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B287,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":393.75012940492019},{"$f":"IFERROR(IF($AD287=0,Y287,Y287/SUMIF($C$6:$C$455,$C287,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B287,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":397.51000880984043},{"$f":"IFERROR(IF($AD287=0,Z287,Z287/SUMIF($C$6:$C$455,$C287,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B287,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":403.40912994514628},{"$f":"IFERROR(IF($AD287=0,AA287,AA287/SUMIF($C$6:$C$455,$C287,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B287,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":409.37307658743356},{"$f":"IFERROR(IF($AD287=0,AB287,AB287/SUMIF($C$6:$C$455,$C287,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B287,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":415.40184873670222},null,"GBC","GB","Test Spec 7","Elective","25-34",390,393.75012940492019,397.51000880984043,403.40912994514628,409.37307658743356,415.40184873670222]
["GBD","GB",32,"Test Spec 7Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Elective","35-44",{"$f":"'Historical volumes'!$G50","v":410},null,{"$f":"H288*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G288,'Demographic Change'!$B$16:$B$24,0))))","v":396.6924737586541},{"$f":"J288*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G288,'Demographic Change'!$B$16:$B$24,0))))","v":383.38494751730815},{"$f":"K288*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G288,'Demographic Change'!$B$16:$B$24,0))))","v":362.56904637832207},{"$f":"L288*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G288,'Demographic Change'!$B$16:$B$24,0))))","v":341.53949229509419},{"$f":"M288*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G288,'Demographic Change'!$B$16:$B$24,0))))","v":320.29628526762451},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E288,E288='Non-Demographic Change'!$C$20,E288='Non-Demographic Change'!$C$29,E288='Non-Demographic Change'!$C$38,E288='Non-Demographic Change'!$C$47,E288='Non-Demographic Change'!$C$56,E288='Non-Demographic Change'!$C$65,E288='Non-Demographic Change'!$C$74,E288='Non-Demographic Change'!$C$83,E288='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P288=0,J288,(J288/SUMIF($C$6:$C$455,$C288,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B288,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.6924737586541},{"$f":"IFERROR(IF($P288=0,K288,(K288/SUMIF($C$6:$C$455,$C288,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B288,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.38494751730815},{"$f":"IFERROR(IF($P288=0,L288,(L288/SUMIF($C$6:$C$455,$C288,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B288,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.56904637832207},{"$f":"IFERROR(IF($P288=0,M288,(M288/SUMIF($C$6:$C$455,$C288,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B288,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.53949229509419},{"$f":"IFERROR(IF($P288=0,N288,(N288/SUMIF($C$6:$C$455,$C288,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B288,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.29628526762451},null,{"$f":"IF(OR($E288='Commissioner plans'!$C$12,$E288='Commissioner plans'!$C$21,$E288='Commissioner plans'!$C$30,$E288='Commissioner plans'!$C$39,$E288='Commissioner plans'!$C$48,,$E288='Commissioner plans'!$C$57,,$E288='Commissioner plans'!$C$66,,$E288='Commissioner plans'!$C$75,$E288='Commissioner plans'!$C$84,$E288='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W288=0,Q288,Q288/SUMIF($C$6:$C$455,$C288,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B288,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.70901138986085},{"$f":"IFERROR(IF($W288=0,R288,R288/SUMIF($C$6:$C$455,$C288,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B288,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":381.46802277972159},{"$f":"IFERROR(IF($W288=0,S288,S288/SUMIF($C$6:$C$455,$C288,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B288,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":360.75620114643044},{"$f":"IFERROR(IF($W288=0,T288,T288/SUMIF($C$6:$C$455,$C288,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B288,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":339.83179483361874},{"$f":"IFERROR(IF($W288=0,U288,U288/SUMIF($C$6:$C$455,$C288,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B288,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":318.69480384128639},null,{"$f":"IF(OR($E288='Impact of trust strategy'!$C$12,$E288='Impact of trust strategy'!$C$21,$E288='Impact of trust strategy'!$C$30,$E288='Impact of trust strategy'!$C$39,$E288='Impact of trust strategy'!$C$48,,$E288='Impact of trust strategy'!$C$57,,$E288='Impact of trust strategy'!$C$66,,$E288='Impact of trust strategy'!$C$75,$E288='Impact of trust strategy'!$C$84,$E288='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD288=0,X288,X288/SUMIF($C$6:$C$455,$C288,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B288,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.68255644681011},{"$f":"IFERROR(IF($AD288=0,Y288,Y288/SUMIF($C$6:$C$455,$C288,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B288,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":383.37536289362015},{"$f":"IFERROR(IF($AD288=0,Z288,Z288/SUMIF($C$6:$C$455,$C288,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B288,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":362.55998215216255},{"$f":"IFERROR(IF($AD288=0,AA288,AA288/SUMIF($C$6:$C$455,$C288,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B288,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":341.53095380778683},{"$f":"IFERROR(IF($AD288=0,AB288,AB288/SUMIF($C$6:$C$455,$C288,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B288,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":320.28827786049277},null,"GBD","GB","Test Spec 7","Elective","35-44",410,396.68255644681011,383.37536289362015,362.55998215216255,341.53095380778683,320.28827786049277]
["GBE","GB",32,"Test Spec 7Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Elective","45-54",{"$f":"'Historical volumes'!$H50","v":430},null,{"$f":"H289*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G289,'Demographic Change'!$B$16:$B$24,0))))","v":426.66517524235644},{"$f":"J289*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G289,'Demographic Change'!$B$16:$B$24,0))))","v":423.33035048471288},{"$f":"K289*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G289,'Demographic Change'!$B$16:$B$24,0))))","v":418.10365398956003},{"$f":"L289*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G289,'Demographic Change'!$B$16:$B$24,0))))","v":412.81282624906788},{"$f":"M289*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G289,'Demographic Change'!$B$16:$B$24,0))))","v":407.45786726323644},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E289,E289='Non-Demographic Change'!$C$20,E289='Non-Demographic Change'!$C$29,E289='Non-Demographic Change'!$C$38,E289='Non-Demographic Change'!$C$47,E289='Non-Demographic Change'!$C$56,E289='Non-Demographic Change'!$C$65,E289='Non-Demographic Change'!$C$74,E289='Non-Demographic Change'!$C$83,E289='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P289=0,J289,(J289/SUMIF($C$6:$C$455,$C289,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B289,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.66517524235644},{"$f":"IFERROR(IF($P289=0,K289,(K289/SUMIF($C$6:$C$455,$C289,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B289,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.33035048471288},{"$f":"IFERROR(IF($P289=0,L289,(L289/SUMIF($C$6:$C$455,$C289,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B289,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.10365398956003},{"$f":"IFERROR(IF($P289=0,M289,(M289/SUMIF($C$6:$C$455,$C289,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B289,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.81282624906788},{"$f":"IFERROR(IF($P289=0,N289,(N289/SUMIF($C$6:$C$455,$C289,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B289,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":407.45786726323644},null,{"$f":"IF(OR($E289='Commissioner plans'!$C$12,$E289='Commissioner plans'!$C$21,$E289='Commissioner plans'!$C$30,$E289='Commissioner plans'!$C$39,$E289='Commissioner plans'!$C$48,,$E289='Commissioner plans'!$C$57,,$E289='Commissioner plans'!$C$66,,$E289='Commissioner plans'!$C$75,$E289='Commissioner plans'!$C$84,$E289='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W289=0,Q289,Q289/SUMIF($C$6:$C$455,$C289,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B289,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.53184936614468},{"$f":"IFERROR(IF($W289=0,R289,R289/SUMIF($C$6:$C$455,$C289,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B289,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":421.21369873228929},{"$f":"IFERROR(IF($W289=0,S289,S289/SUMIF($C$6:$C$455,$C289,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B289,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":416.01313571961225},{"$f":"IFERROR(IF($W289=0,T289,T289/SUMIF($C$6:$C$455,$C289,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B289,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.74876211782254},{"$f":"IFERROR(IF($W289=0,U289,U289/SUMIF($C$6:$C$455,$C289,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B289,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":405.42057792692026},null,{"$f":"IF(OR($E289='Impact of trust strategy'!$C$12,$E289='Impact of trust strategy'!$C$21,$E289='Impact of trust strategy'!$C$30,$E289='Impact of trust strategy'!$C$39,$E289='Impact of trust strategy'!$C$48,,$E289='Impact of trust strategy'!$C$57,,$E289='Impact of trust strategy'!$C$66,,$E289='Impact of trust strategy'!$C$75,$E289='Impact of trust strategy'!$C$84,$E289='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD289=0,X289,X289/SUMIF($C$6:$C$455,$C289,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B289,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.65450861297535},{"$f":"IFERROR(IF($AD289=0,Y289,Y289/SUMIF($C$6:$C$455,$C289,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B289,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":423.31976722595067},{"$f":"IFERROR(IF($AD289=0,Z289,Z289/SUMIF($C$6:$C$455,$C289,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B289,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":418.09320139821028},{"$f":"IFERROR(IF($AD289=0,AA289,AA289/SUMIF($C$6:$C$455,$C289,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B289,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.80250592841162},{"$f":"IFERROR(IF($AD289=0,AB289,AB289/SUMIF($C$6:$C$455,$C289,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B289,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":407.44768081655479},null,"GBE","GB","Test Spec 7","Elective","45-54",430,426.65450861297535,423.31976722595067,418.09320139821028,412.80250592841162,407.44768081655479]
["GBF","GB",32,"Test Spec 7Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Elective","55-64",{"$f":"'Historical volumes'!$I50","v":450},null,{"$f":"H290*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G290,'Demographic Change'!$B$16:$B$24,0))))","v":459.33679140422379},{"$f":"J290*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G290,'Demographic Change'!$B$16:$B$24,0))))","v":468.67358280844758},{"$f":"K290*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G290,'Demographic Change'!$B$16:$B$24,0))))","v":483.27899221934047},{"$f":"L290*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G290,'Demographic Change'!$B$16:$B$24,0))))","v":498.01778436457948},{"$f":"M290*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G290,'Demographic Change'!$B$16:$B$24,0))))","v":512.88995924416452},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E290,E290='Non-Demographic Change'!$C$20,E290='Non-Demographic Change'!$C$29,E290='Non-Demographic Change'!$C$38,E290='Non-Demographic Change'!$C$47,E290='Non-Demographic Change'!$C$56,E290='Non-Demographic Change'!$C$65,E290='Non-Demographic Change'!$C$74,E290='Non-Demographic Change'!$C$83,E290='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P290=0,J290,(J290/SUMIF($C$6:$C$455,$C290,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B290,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.33679140422379},{"$f":"IFERROR(IF($P290=0,K290,(K290/SUMIF($C$6:$C$455,$C290,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B290,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.67358280844758},{"$f":"IFERROR(IF($P290=0,L290,(L290/SUMIF($C$6:$C$455,$C290,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B290,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":483.27899221934047},{"$f":"IFERROR(IF($P290=0,M290,(M290/SUMIF($C$6:$C$455,$C290,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B290,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.01778436457948},{"$f":"IFERROR(IF($P290=0,N290,(N290/SUMIF($C$6:$C$455,$C290,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B290,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.88995924416452},null,{"$f":"IF(OR($E290='Commissioner plans'!$C$12,$E290='Commissioner plans'!$C$21,$E290='Commissioner plans'!$C$30,$E290='Commissioner plans'!$C$39,$E290='Commissioner plans'!$C$48,,$E290='Commissioner plans'!$C$57,,$E290='Commissioner plans'!$C$66,,$E290='Commissioner plans'!$C$75,$E290='Commissioner plans'!$C$84,$E290='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W290=0,Q290,Q290/SUMIF($C$6:$C$455,$C290,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B290,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.04010744720267},{"$f":"IFERROR(IF($W290=0,R290,R290/SUMIF($C$6:$C$455,$C290,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B290,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.33021489440534},{"$f":"IFERROR(IF($W290=0,S290,S290/SUMIF($C$6:$C$455,$C290,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B290,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":480.86259725824374},{"$f":"IFERROR(IF($W290=0,T290,T290/SUMIF($C$6:$C$455,$C290,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B290,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":495.52769544275657},{"$f":"IFERROR(IF($W290=0,U290,U290/SUMIF($C$6:$C$455,$C290,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B290,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":510.32550944794372},null,{"$f":"IF(OR($E290='Impact of trust strategy'!$C$12,$E290='Impact of trust strategy'!$C$21,$E290='Impact of trust strategy'!$C$30,$E290='Impact of trust strategy'!$C$39,$E290='Impact of trust strategy'!$C$48,,$E290='Impact of trust strategy'!$C$57,,$E290='Impact of trust strategy'!$C$66,,$E290='Impact of trust strategy'!$C$75,$E290='Impact of trust strategy'!$C$84,$E290='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD290=0,X290,X290/SUMIF($C$6:$C$455,$C290,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B290,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":459.32530798443861},{"$f":"IFERROR(IF($AD290=0,Y290,Y290/SUMIF($C$6:$C$455,$C290,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B290,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.66186596887729},{"$f":"IFERROR(IF($AD290=0,Z290,Z290/SUMIF($C$6:$C$455,$C290,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B290,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":483.26691024453493},{"$f":"IFERROR(IF($AD290=0,AA290,AA290/SUMIF($C$6:$C$455,$C290,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B290,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":498.00533391997027},{"$f":"IFERROR(IF($AD290=0,AB290,AB290/SUMIF($C$6:$C$455,$C290,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B290,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":512.87713699518338},null,"GBF","GB","Test Spec 7","Elective","55-64",450,459.32530798443861,468.66186596887729,483.26691024453493,498.00533391997027,512.87713699518338]
["GBG","GB",32,"Test Spec 7Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Elective","65-74",{"$f":"'Historical volumes'!$J50","v":470},null,{"$f":"H291*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G291,'Demographic Change'!$B$16:$B$24,0))))","v":482.38707628800512},{"$f":"J291*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G291,'Demographic Change'!$B$16:$B$24,0))))","v":494.77415257601018},{"$f":"K291*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G291,'Demographic Change'!$B$16:$B$24,0))))","v":514.17559736445185},{"$f":"L291*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G291,'Demographic Change'!$B$16:$B$24,0))))","v":533.76359450662858},{"$f":"M291*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G291,'Demographic Change'!$B$16:$B$24,0))))","v":553.53814400254032},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E291,E291='Non-Demographic Change'!$C$20,E291='Non-Demographic Change'!$C$29,E291='Non-Demographic Change'!$C$38,E291='Non-Demographic Change'!$C$47,E291='Non-Demographic Change'!$C$56,E291='Non-Demographic Change'!$C$65,E291='Non-Demographic Change'!$C$74,E291='Non-Demographic Change'!$C$83,E291='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P291=0,J291,(J291/SUMIF($C$6:$C$455,$C291,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B291,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.38707628800512},{"$f":"IFERROR(IF($P291=0,K291,(K291/SUMIF($C$6:$C$455,$C291,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B291,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.77415257601018},{"$f":"IFERROR(IF($P291=0,L291,(L291/SUMIF($C$6:$C$455,$C291,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B291,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":514.17559736445185},{"$f":"IFERROR(IF($P291=0,M291,(M291/SUMIF($C$6:$C$455,$C291,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B291,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.76359450662858},{"$f":"IFERROR(IF($P291=0,N291,(N291/SUMIF($C$6:$C$455,$C291,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B291,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.53814400254032},null,{"$f":"IF(OR($E291='Commissioner plans'!$C$12,$E291='Commissioner plans'!$C$21,$E291='Commissioner plans'!$C$30,$E291='Commissioner plans'!$C$39,$E291='Commissioner plans'!$C$48,,$E291='Commissioner plans'!$C$57,,$E291='Commissioner plans'!$C$66,,$E291='Commissioner plans'!$C$75,$E291='Commissioner plans'!$C$84,$E291='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W291=0,Q291,Q291/SUMIF($C$6:$C$455,$C291,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B291,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":479.97514090656512},{"$f":"IFERROR(IF($W291=0,R291,R291/SUMIF($C$6:$C$455,$C291,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B291,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":492.30028181313014},{"$f":"IFERROR(IF($W291=0,S291,S291/SUMIF($C$6:$C$455,$C291,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B291,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":511.60471937762958},{"$f":"IFERROR(IF($W291=0,T291,T291/SUMIF($C$6:$C$455,$C291,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B291,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":531.09477653409544},{"$f":"IFERROR(IF($W291=0,U291,U291/SUMIF($C$6:$C$455,$C291,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B291,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":550.77045328252757},null,{"$f":"IF(OR($E291='Impact of trust strategy'!$C$12,$E291='Impact of trust strategy'!$C$21,$E291='Impact of trust strategy'!$C$30,$E291='Impact of trust strategy'!$C$39,$E291='Impact of trust strategy'!$C$48,,$E291='Impact of trust strategy'!$C$57,,$E291='Impact of trust strategy'!$C$66,,$E291='Impact of trust strategy'!$C$75,$E291='Impact of trust strategy'!$C$84,$E291='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD291=0,X291,X291/SUMIF($C$6:$C$455,$C291,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B291,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":482.37501661109786},{"$f":"IFERROR(IF($AD291=0,Y291,Y291/SUMIF($C$6:$C$455,$C291,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B291,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":494.76178322219573},{"$f":"IFERROR(IF($AD291=0,Z291,Z291/SUMIF($C$6:$C$455,$C291,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B291,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":514.16274297451764},{"$f":"IFERROR(IF($AD291=0,AA291,AA291/SUMIF($C$6:$C$455,$C291,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B291,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":533.75025041676588},{"$f":"IFERROR(IF($AD291=0,AB291,AB291/SUMIF($C$6:$C$455,$C291,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B291,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":553.52430554894011},null,"GBG","GB","Test Spec 7","Elective","65-74",470,482.37501661109786,494.76178322219573,514.16274297451764,533.75025041676588,553.52430554894011]
["GBH","GB",32,"Test Spec 7Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Elective","75-84",{"$f":"'Historical volumes'!$K50","v":490},null,{"$f":"H292*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G292,'Demographic Change'!$B$16:$B$24,0))))","v":494.35986159169556},{"$f":"J292*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G292,'Demographic Change'!$B$16:$B$24,0))))","v":498.71972318339107},{"$f":"K292*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G292,'Demographic Change'!$B$16:$B$24,0))))","v":505.54209919261825},{"$f":"L292*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G292,'Demographic Change'!$B$16:$B$24,0))))","v":512.44521337946946},{"$f":"M292*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G292,'Demographic Change'!$B$16:$B$24,0))))","v":519.42906574394465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E292,E292='Non-Demographic Change'!$C$20,E292='Non-Demographic Change'!$C$29,E292='Non-Demographic Change'!$C$38,E292='Non-Demographic Change'!$C$47,E292='Non-Demographic Change'!$C$56,E292='Non-Demographic Change'!$C$65,E292='Non-Demographic Change'!$C$74,E292='Non-Demographic Change'!$C$83,E292='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P292=0,J292,(J292/SUMIF($C$6:$C$455,$C292,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B292,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.35986159169556},{"$f":"IFERROR(IF($P292=0,K292,(K292/SUMIF($C$6:$C$455,$C292,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B292,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.71972318339107},{"$f":"IFERROR(IF($P292=0,L292,(L292/SUMIF($C$6:$C$455,$C292,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B292,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":505.54209919261825},{"$f":"IFERROR(IF($P292=0,M292,(M292/SUMIF($C$6:$C$455,$C292,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B292,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.44521337946946},{"$f":"IFERROR(IF($P292=0,N292,(N292/SUMIF($C$6:$C$455,$C292,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B292,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":519.42906574394465},null,{"$f":"IF(OR($E292='Commissioner plans'!$C$12,$E292='Commissioner plans'!$C$21,$E292='Commissioner plans'!$C$30,$E292='Commissioner plans'!$C$39,$E292='Commissioner plans'!$C$48,,$E292='Commissioner plans'!$C$57,,$E292='Commissioner plans'!$C$66,,$E292='Commissioner plans'!$C$75,$E292='Commissioner plans'!$C$84,$E292='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W292=0,Q292,Q292/SUMIF($C$6:$C$455,$C292,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B292,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":491.8880622837371},{"$f":"IFERROR(IF($W292=0,R292,R292/SUMIF($C$6:$C$455,$C292,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B292,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":496.22612456747413},{"$f":"IFERROR(IF($W292=0,S292,S292/SUMIF($C$6:$C$455,$C292,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B292,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":503.01438869665515},{"$f":"IFERROR(IF($W292=0,T292,T292/SUMIF($C$6:$C$455,$C292,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B292,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":509.88298731257214},{"$f":"IFERROR(IF($W292=0,U292,U292/SUMIF($C$6:$C$455,$C292,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B292,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":516.83192041522489},null,{"$f":"IF(OR($E292='Impact of trust strategy'!$C$12,$E292='Impact of trust strategy'!$C$21,$E292='Impact of trust strategy'!$C$30,$E292='Impact of trust strategy'!$C$39,$E292='Impact of trust strategy'!$C$48,,$E292='Impact of trust strategy'!$C$57,,$E292='Impact of trust strategy'!$C$66,,$E292='Impact of trust strategy'!$C$75,$E292='Impact of trust strategy'!$C$84,$E292='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD292=0,X292,X292/SUMIF($C$6:$C$455,$C292,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B292,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":494.34750259515573},{"$f":"IFERROR(IF($AD292=0,Y292,Y292/SUMIF($C$6:$C$455,$C292,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B292,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":498.70725519031146},{"$f":"IFERROR(IF($AD292=0,Z292,Z292/SUMIF($C$6:$C$455,$C292,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B292,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":505.52946064013838},{"$f":"IFERROR(IF($AD292=0,AA292,AA292/SUMIF($C$6:$C$455,$C292,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B292,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":512.43240224913495},{"$f":"IFERROR(IF($AD292=0,AB292,AB292/SUMIF($C$6:$C$455,$C292,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B292,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":519.41608001730094},null,"GBH","GB","Test Spec 7","Elective","75-84",490,494.34750259515573,498.70725519031146,505.52946064013838,512.43240224913495,519.41608001730094]
["GBI","GB",32,"Test Spec 7Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Elective","85+",{"$f":"'Historical volumes'!$L50","v":510},null,{"$f":"H293*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G293,'Demographic Change'!$B$16:$B$24,0))))","v":489.00537812894231},{"$f":"J293*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G293,'Demographic Change'!$B$16:$B$24,0))))","v":468.01075625788457},{"$f":"K293*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G293,'Demographic Change'!$B$16:$B$24,0))))","v":435.16433171768142},{"$f":"L293*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G293,'Demographic Change'!$B$16:$B$24,0))))","v":402.01314653741451},{"$f":"M293*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G293,'Demographic Change'!$B$16:$B$24,0))))","v":368.52333842374344},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E293,E293='Non-Demographic Change'!$C$20,E293='Non-Demographic Change'!$C$29,E293='Non-Demographic Change'!$C$38,E293='Non-Demographic Change'!$C$47,E293='Non-Demographic Change'!$C$56,E293='Non-Demographic Change'!$C$65,E293='Non-Demographic Change'!$C$74,E293='Non-Demographic Change'!$C$83,E293='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P293=0,J293,(J293/SUMIF($C$6:$C$455,$C293,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B293,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.00537812894231},{"$f":"IFERROR(IF($P293=0,K293,(K293/SUMIF($C$6:$C$455,$C293,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B293,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.01075625788457},{"$f":"IFERROR(IF($P293=0,L293,(L293/SUMIF($C$6:$C$455,$C293,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B293,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.16433171768142},{"$f":"IFERROR(IF($P293=0,M293,(M293/SUMIF($C$6:$C$455,$C293,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B293,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.01314653741451},{"$f":"IFERROR(IF($P293=0,N293,(N293/SUMIF($C$6:$C$455,$C293,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B293,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":368.52333842374344},null,{"$f":"IF(OR($E293='Commissioner plans'!$C$12,$E293='Commissioner plans'!$C$21,$E293='Commissioner plans'!$C$30,$E293='Commissioner plans'!$C$39,$E293='Commissioner plans'!$C$48,,$E293='Commissioner plans'!$C$57,,$E293='Commissioner plans'!$C$66,,$E293='Commissioner plans'!$C$75,$E293='Commissioner plans'!$C$84,$E293='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W293=0,Q293,Q293/SUMIF($C$6:$C$455,$C293,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B293,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":486.56035123829759},{"$f":"IFERROR(IF($W293=0,R293,R293/SUMIF($C$6:$C$455,$C293,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B293,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.67070247659512},{"$f":"IFERROR(IF($W293=0,S293,S293/SUMIF($C$6:$C$455,$C293,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B293,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":432.98851005909302},{"$f":"IFERROR(IF($W293=0,T293,T293/SUMIF($C$6:$C$455,$C293,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B293,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":400.00308080472746},{"$f":"IFERROR(IF($W293=0,U293,U293/SUMIF($C$6:$C$455,$C293,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B293,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":366.68072173162471},null,{"$f":"IF(OR($E293='Impact of trust strategy'!$C$12,$E293='Impact of trust strategy'!$C$21,$E293='Impact of trust strategy'!$C$30,$E293='Impact of trust strategy'!$C$39,$E293='Impact of trust strategy'!$C$48,,$E293='Impact of trust strategy'!$C$57,,$E293='Impact of trust strategy'!$C$66,,$E293='Impact of trust strategy'!$C$75,$E293='Impact of trust strategy'!$C$84,$E293='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD293=0,X293,X293/SUMIF($C$6:$C$455,$C293,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B293,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":488.99315299448904},{"$f":"IFERROR(IF($AD293=0,Y293,Y293/SUMIF($C$6:$C$455,$C293,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B293,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":467.99905598897806},{"$f":"IFERROR(IF($AD293=0,Z293,Z293/SUMIF($C$6:$C$455,$C293,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B293,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":435.15345260938841},{"$f":"IFERROR(IF($AD293=0,AA293,AA293/SUMIF($C$6:$C$455,$C293,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B293,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":402.00309620875106},{"$f":"IFERROR(IF($AD293=0,AB293,AB293/SUMIF($C$6:$C$455,$C293,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B293,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":368.51412534028282},null,"GBI","GB","Test Spec 7","Elective","85+",510,488.99315299448904,467.99905598897806,435.15345260938841,402.00309620875106,368.51412534028282]
["GCA","GC",33,"Test Spec 7Non-Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D51","v":390},null,{"$f":"H294*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G294,'Demographic Change'!$B$16:$B$24,0))))","v":394.37515466468693},{"$f":"J294*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G294,'Demographic Change'!$B$16:$B$24,0))))","v":398.75030932937392},{"$f":"K294*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G294,'Demographic Change'!$B$16:$B$24,0))))","v":405.60257362039101},{"$f":"L294*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G294,'Demographic Change'!$B$16:$B$24,0))))","v":412.51917842118286},{"$f":"M294*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G294,'Demographic Change'!$B$16:$B$24,0))))","v":419.50012373174957},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E294,E294='Non-Demographic Change'!$C$20,E294='Non-Demographic Change'!$C$29,E294='Non-Demographic Change'!$C$38,E294='Non-Demographic Change'!$C$47,E294='Non-Demographic Change'!$C$56,E294='Non-Demographic Change'!$C$65,E294='Non-Demographic Change'!$C$74,E294='Non-Demographic Change'!$C$83,E294='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P294=0,J294,(J294/SUMIF($C$6:$C$455,$C294,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B294,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.37515466468693},{"$f":"IFERROR(IF($P294=0,K294,(K294/SUMIF($C$6:$C$455,$C294,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B294,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.75030932937392},{"$f":"IFERROR(IF($P294=0,L294,(L294/SUMIF($C$6:$C$455,$C294,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B294,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":405.60257362039101},{"$f":"IFERROR(IF($P294=0,M294,(M294/SUMIF($C$6:$C$455,$C294,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B294,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.51917842118286},{"$f":"IFERROR(IF($P294=0,N294,(N294/SUMIF($C$6:$C$455,$C294,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B294,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.50012373174957},null,{"$f":"IF(OR($E294='Commissioner plans'!$C$12,$E294='Commissioner plans'!$C$21,$E294='Commissioner plans'!$C$30,$E294='Commissioner plans'!$C$39,$E294='Commissioner plans'!$C$48,,$E294='Commissioner plans'!$C$57,,$E294='Commissioner plans'!$C$66,,$E294='Commissioner plans'!$C$75,$E294='Commissioner plans'!$C$84,$E294='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W294=0,Q294,Q294/SUMIF($C$6:$C$455,$C294,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B294,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":392.40327889136347},{"$f":"IFERROR(IF($W294=0,R294,R294/SUMIF($C$6:$C$455,$C294,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B294,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":396.75655778272704},{"$f":"IFERROR(IF($W294=0,S294,S294/SUMIF($C$6:$C$455,$C294,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B294,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":403.57456075228907},{"$f":"IFERROR(IF($W294=0,T294,T294/SUMIF($C$6:$C$455,$C294,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B294,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.45658252907697},{"$f":"IFERROR(IF($W294=0,U294,U294/SUMIF($C$6:$C$455,$C294,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B294,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.40262311309084},null,{"$f":"IF(OR($E294='Impact of trust strategy'!$C$12,$E294='Impact of trust strategy'!$C$21,$E294='Impact of trust strategy'!$C$30,$E294='Impact of trust strategy'!$C$39,$E294='Impact of trust strategy'!$C$48,,$E294='Impact of trust strategy'!$C$57,,$E294='Impact of trust strategy'!$C$66,,$E294='Impact of trust strategy'!$C$75,$E294='Impact of trust strategy'!$C$84,$E294='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD294=0,X294,X294/SUMIF($C$6:$C$455,$C294,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B294,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":394.36529528582025},{"$f":"IFERROR(IF($AD294=0,Y294,Y294/SUMIF($C$6:$C$455,$C294,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B294,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":398.74034057164062},{"$f":"IFERROR(IF($AD294=0,Z294,Z294/SUMIF($C$6:$C$455,$C294,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B294,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":405.59243355605048},{"$f":"IFERROR(IF($AD294=0,AA294,AA294/SUMIF($C$6:$C$455,$C294,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B294,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.50886544172232},{"$f":"IFERROR(IF($AD294=0,AB294,AB294/SUMIF($C$6:$C$455,$C294,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B294,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.48963622865625},null,"GCA","GC","Test Spec 7","Non-Elective","0-18",390,394.36529528582025,398.74034057164062,405.59243355605048,412.50886544172232,419.48963622865625]
["GCB","GC",33,"Test Spec 7Non-Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E51","v":410},null,{"$f":"H295*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G295,'Demographic Change'!$B$16:$B$24,0))))","v":416.26786307743441},{"$f":"J295*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G295,'Demographic Change'!$B$16:$B$24,0))))","v":422.53572615486883},{"$f":"K295*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G295,'Demographic Change'!$B$16:$B$24,0))))","v":432.34629444998347},{"$f":"L295*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G295,'Demographic Change'!$B$16:$B$24,0))))","v":442.25905616483897},{"$f":"M295*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G295,'Demographic Change'!$B$16:$B$24,0))))","v":452.27401129943513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E295,E295='Non-Demographic Change'!$C$20,E295='Non-Demographic Change'!$C$29,E295='Non-Demographic Change'!$C$38,E295='Non-Demographic Change'!$C$47,E295='Non-Demographic Change'!$C$56,E295='Non-Demographic Change'!$C$65,E295='Non-Demographic Change'!$C$74,E295='Non-Demographic Change'!$C$83,E295='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P295=0,J295,(J295/SUMIF($C$6:$C$455,$C295,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B295,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.26786307743441},{"$f":"IFERROR(IF($P295=0,K295,(K295/SUMIF($C$6:$C$455,$C295,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B295,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":422.53572615486883},{"$f":"IFERROR(IF($P295=0,L295,(L295/SUMIF($C$6:$C$455,$C295,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B295,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.34629444998347},{"$f":"IFERROR(IF($P295=0,M295,(M295/SUMIF($C$6:$C$455,$C295,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B295,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.25905616483897},{"$f":"IFERROR(IF($P295=0,N295,(N295/SUMIF($C$6:$C$455,$C295,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B295,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":452.27401129943513},null,{"$f":"IF(OR($E295='Commissioner plans'!$C$12,$E295='Commissioner plans'!$C$21,$E295='Commissioner plans'!$C$30,$E295='Commissioner plans'!$C$39,$E295='Commissioner plans'!$C$48,,$E295='Commissioner plans'!$C$57,,$E295='Commissioner plans'!$C$66,,$E295='Commissioner plans'!$C$75,$E295='Commissioner plans'!$C$84,$E295='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W295=0,Q295,Q295/SUMIF($C$6:$C$455,$C295,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B295,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":414.18652376204722},{"$f":"IFERROR(IF($W295=0,R295,R295/SUMIF($C$6:$C$455,$C295,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B295,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":420.4230475240945},{"$f":"IFERROR(IF($W295=0,S295,S295/SUMIF($C$6:$C$455,$C295,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B295,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":430.18456297773355},{"$f":"IFERROR(IF($W295=0,T295,T295/SUMIF($C$6:$C$455,$C295,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B295,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":440.04776088401479},{"$f":"IFERROR(IF($W295=0,U295,U295/SUMIF($C$6:$C$455,$C295,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B295,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":450.01264124293795},null,{"$f":"IF(OR($E295='Impact of trust strategy'!$C$12,$E295='Impact of trust strategy'!$C$21,$E295='Impact of trust strategy'!$C$30,$E295='Impact of trust strategy'!$C$39,$E295='Impact of trust strategy'!$C$48,,$E295='Impact of trust strategy'!$C$57,,$E295='Impact of trust strategy'!$C$66,,$E295='Impact of trust strategy'!$C$75,$E295='Impact of trust strategy'!$C$84,$E295='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD295=0,X295,X295/SUMIF($C$6:$C$455,$C295,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B295,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":416.25745638085743},{"$f":"IFERROR(IF($AD295=0,Y295,Y295/SUMIF($C$6:$C$455,$C295,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B295,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":422.52516276171491},{"$f":"IFERROR(IF($AD295=0,Z295,Z295/SUMIF($C$6:$C$455,$C295,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B295,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":432.33548579262219},{"$f":"IFERROR(IF($AD295=0,AA295,AA295/SUMIF($C$6:$C$455,$C295,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B295,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":442.24799968843485},{"$f":"IFERROR(IF($AD295=0,AB295,AB295/SUMIF($C$6:$C$455,$C295,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B295,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":452.26270444915258},null,"GCB","GC","Test Spec 7","Non-Elective","19-24",410,{"$f":"AE295","v":416.25745638085743},{"$f":"AF295","v":422.52516276171491},{"$f":"AG295","v":432.33548579262219},{"$f":"AH295","v":442.24799968843485},{"$f":"AI295","v":452.26270444915258}]
["GCC","GC",33,"Test Spec 7Non-Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F51","v":430},null,{"$f":"H296*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G296,'Demographic Change'!$B$16:$B$24,0))))","v":434.14561170212772},{"$f":"J296*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G296,'Demographic Change'!$B$16:$B$24,0))))","v":438.29122340425539},{"$f":"K296*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G296,'Demographic Change'!$B$16:$B$24,0))))","v":444.79554521276606},{"$f":"L296*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G296,'Demographic Change'!$B$16:$B$24,0))))","v":451.37134308510645},{"$f":"M296*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G296,'Demographic Change'!$B$16:$B$24,0))))","v":458.01861702127667},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E296,E296='Non-Demographic Change'!$C$20,E296='Non-Demographic Change'!$C$29,E296='Non-Demographic Change'!$C$38,E296='Non-Demographic Change'!$C$47,E296='Non-Demographic Change'!$C$56,E296='Non-Demographic Change'!$C$65,E296='Non-Demographic Change'!$C$74,E296='Non-Demographic Change'!$C$83,E296='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P296=0,J296,(J296/SUMIF($C$6:$C$455,$C296,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B296,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":434.14561170212772},{"$f":"IFERROR(IF($P296=0,K296,(K296/SUMIF($C$6:$C$455,$C296,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B296,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":438.29122340425539},{"$f":"IFERROR(IF($P296=0,L296,(L296/SUMIF($C$6:$C$455,$C296,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B296,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.79554521276606},{"$f":"IFERROR(IF($P296=0,M296,(M296/SUMIF($C$6:$C$455,$C296,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B296,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.37134308510645},{"$f":"IFERROR(IF($P296=0,N296,(N296/SUMIF($C$6:$C$455,$C296,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B296,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.01861702127667},null,{"$f":"IF(OR($E296='Commissioner plans'!$C$12,$E296='Commissioner plans'!$C$21,$E296='Commissioner plans'!$C$30,$E296='Commissioner plans'!$C$39,$E296='Commissioner plans'!$C$48,,$E296='Commissioner plans'!$C$57,,$E296='Commissioner plans'!$C$66,,$E296='Commissioner plans'!$C$75,$E296='Commissioner plans'!$C$84,$E296='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W296=0,Q296,Q296/SUMIF($C$6:$C$455,$C296,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B296,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":431.97488364361709},{"$f":"IFERROR(IF($W296=0,R296,R296/SUMIF($C$6:$C$455,$C296,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B296,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":436.0997672872341},{"$f":"IFERROR(IF($W296=0,S296,S296/SUMIF($C$6:$C$455,$C296,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B296,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":442.57156748670224},{"$f":"IFERROR(IF($W296=0,T296,T296/SUMIF($C$6:$C$455,$C296,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B296,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":449.11448636968089},{"$f":"IFERROR(IF($W296=0,U296,U296/SUMIF($C$6:$C$455,$C296,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B296,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":455.72852393617029},null,{"$f":"IF(OR($E296='Impact of trust strategy'!$C$12,$E296='Impact of trust strategy'!$C$21,$E296='Impact of trust strategy'!$C$30,$E296='Impact of trust strategy'!$C$39,$E296='Impact of trust strategy'!$C$48,,$E296='Impact of trust strategy'!$C$57,,$E296='Impact of trust strategy'!$C$66,,$E296='Impact of trust strategy'!$C$75,$E296='Impact of trust strategy'!$C$84,$E296='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD296=0,X296,X296/SUMIF($C$6:$C$455,$C296,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B296,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":434.13475806183516},{"$f":"IFERROR(IF($AD296=0,Y296,Y296/SUMIF($C$6:$C$455,$C296,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B296,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":438.28026612367023},{"$f":"IFERROR(IF($AD296=0,Z296,Z296/SUMIF($C$6:$C$455,$C296,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B296,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":444.78442532413573},{"$f":"IFERROR(IF($AD296=0,AA296,AA296/SUMIF($C$6:$C$455,$C296,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B296,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.36005880152925},{"$f":"IFERROR(IF($AD296=0,AB296,AB296/SUMIF($C$6:$C$455,$C296,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B296,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":458.00716655585109},null,"GCC","GC","Test Spec 7","Non-Elective","25-34",430,434.13475806183516,438.28026612367023,444.78442532413573,451.36005880152925,458.00716655585109]
["GCD","GC",33,"Test Spec 7Non-Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G51","v":450},null,{"$f":"H297*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G297,'Demographic Change'!$B$16:$B$24,0))))","v":435.39417851559597},{"$f":"J297*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G297,'Demographic Change'!$B$16:$B$24,0))))","v":420.78835703119188},{"$f":"K297*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G297,'Demographic Change'!$B$16:$B$24,0))))","v":397.94163626889008},{"$f":"L297*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G297,'Demographic Change'!$B$16:$B$24,0))))","v":374.86041837266436},{"$f":"M297*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G297,'Demographic Change'!$B$16:$B$24,0))))","v":351.54470334251471},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E297,E297='Non-Demographic Change'!$C$20,E297='Non-Demographic Change'!$C$29,E297='Non-Demographic Change'!$C$38,E297='Non-Demographic Change'!$C$47,E297='Non-Demographic Change'!$C$56,E297='Non-Demographic Change'!$C$65,E297='Non-Demographic Change'!$C$74,E297='Non-Demographic Change'!$C$83,E297='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P297=0,J297,(J297/SUMIF($C$6:$C$455,$C297,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B297,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.39417851559597},{"$f":"IFERROR(IF($P297=0,K297,(K297/SUMIF($C$6:$C$455,$C297,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B297,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":420.78835703119188},{"$f":"IFERROR(IF($P297=0,L297,(L297/SUMIF($C$6:$C$455,$C297,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B297,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.94163626889008},{"$f":"IFERROR(IF($P297=0,M297,(M297/SUMIF($C$6:$C$455,$C297,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B297,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.86041837266436},{"$f":"IFERROR(IF($P297=0,N297,(N297/SUMIF($C$6:$C$455,$C297,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B297,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.54470334251471},null,{"$f":"IF(OR($E297='Commissioner plans'!$C$12,$E297='Commissioner plans'!$C$21,$E297='Commissioner plans'!$C$30,$E297='Commissioner plans'!$C$39,$E297='Commissioner plans'!$C$48,,$E297='Commissioner plans'!$C$57,,$E297='Commissioner plans'!$C$66,,$E297='Commissioner plans'!$C$75,$E297='Commissioner plans'!$C$84,$E297='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W297=0,Q297,Q297/SUMIF($C$6:$C$455,$C297,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B297,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":433.217207623018},{"$f":"IFERROR(IF($W297=0,R297,R297/SUMIF($C$6:$C$455,$C297,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B297,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":418.68441524603594},{"$f":"IFERROR(IF($W297=0,S297,S297/SUMIF($C$6:$C$455,$C297,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B297,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":395.95192808754564},{"$f":"IFERROR(IF($W297=0,T297,T297/SUMIF($C$6:$C$455,$C297,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B297,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":372.98611628080101},{"$f":"IFERROR(IF($W297=0,U297,U297/SUMIF($C$6:$C$455,$C297,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B297,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":349.78697982580212},null,{"$f":"IF(OR($E297='Impact of trust strategy'!$C$12,$E297='Impact of trust strategy'!$C$21,$E297='Impact of trust strategy'!$C$30,$E297='Impact of trust strategy'!$C$39,$E297='Impact of trust strategy'!$C$48,,$E297='Impact of trust strategy'!$C$57,,$E297='Impact of trust strategy'!$C$66,,$E297='Impact of trust strategy'!$C$75,$E297='Impact of trust strategy'!$C$84,$E297='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD297=0,X297,X297/SUMIF($C$6:$C$455,$C297,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B297,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":435.38329366113305},{"$f":"IFERROR(IF($AD297=0,Y297,Y297/SUMIF($C$6:$C$455,$C297,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B297,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":420.77783732226607},{"$f":"IFERROR(IF($AD297=0,Z297,Z297/SUMIF($C$6:$C$455,$C297,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B297,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":397.93168772798333},{"$f":"IFERROR(IF($AD297=0,AA297,AA297/SUMIF($C$6:$C$455,$C297,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B297,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":374.85104686220495},{"$f":"IFERROR(IF($AD297=0,AB297,AB297/SUMIF($C$6:$C$455,$C297,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B297,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":351.5359147249311},null,"GCD","GC","Test Spec 7","Non-Elective","35-44",450,435.38329366113305,420.77783732226607,397.93168772798333,374.85104686220495,351.5359147249311]
["GCE","GC",33,"Test Spec 7Non-Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H51","v":470},null,{"$f":"H298*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G298,'Demographic Change'!$B$16:$B$24,0))))","v":466.35495898583144},{"$f":"J298*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G298,'Demographic Change'!$B$16:$B$24,0))))","v":462.70991797166289},{"$f":"K298*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G298,'Demographic Change'!$B$16:$B$24,0))))","v":456.99701715137951},{"$f":"L298*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G298,'Demographic Change'!$B$16:$B$24,0))))","v":451.21401938851596},{"$f":"M298*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G298,'Demographic Change'!$B$16:$B$24,0))))","v":445.36092468307226},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E298,E298='Non-Demographic Change'!$C$20,E298='Non-Demographic Change'!$C$29,E298='Non-Demographic Change'!$C$38,E298='Non-Demographic Change'!$C$47,E298='Non-Demographic Change'!$C$56,E298='Non-Demographic Change'!$C$65,E298='Non-Demographic Change'!$C$74,E298='Non-Demographic Change'!$C$83,E298='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P298=0,J298,(J298/SUMIF($C$6:$C$455,$C298,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B298,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.35495898583144},{"$f":"IFERROR(IF($P298=0,K298,(K298/SUMIF($C$6:$C$455,$C298,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B298,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":462.70991797166289},{"$f":"IFERROR(IF($P298=0,L298,(L298/SUMIF($C$6:$C$455,$C298,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B298,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":456.99701715137951},{"$f":"IFERROR(IF($P298=0,M298,(M298/SUMIF($C$6:$C$455,$C298,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B298,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.21401938851596},{"$f":"IFERROR(IF($P298=0,N298,(N298/SUMIF($C$6:$C$455,$C298,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B298,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.36092468307226},null,{"$f":"IF(OR($E298='Commissioner plans'!$C$12,$E298='Commissioner plans'!$C$21,$E298='Commissioner plans'!$C$30,$E298='Commissioner plans'!$C$39,$E298='Commissioner plans'!$C$48,,$E298='Commissioner plans'!$C$57,,$E298='Commissioner plans'!$C$66,,$E298='Commissioner plans'!$C$75,$E298='Commissioner plans'!$C$84,$E298='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W298=0,Q298,Q298/SUMIF($C$6:$C$455,$C298,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B298,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":464.02318419090227},{"$f":"IFERROR(IF($W298=0,R298,R298/SUMIF($C$6:$C$455,$C298,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B298,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.39636838180456},{"$f":"IFERROR(IF($W298=0,S298,S298/SUMIF($C$6:$C$455,$C298,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B298,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":454.71203206562262},{"$f":"IFERROR(IF($W298=0,T298,T298/SUMIF($C$6:$C$455,$C298,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B298,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":448.95794929157336},{"$f":"IFERROR(IF($W298=0,U298,U298/SUMIF($C$6:$C$455,$C298,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B298,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":443.13412005965688},null,{"$f":"IF(OR($E298='Impact of trust strategy'!$C$12,$E298='Impact of trust strategy'!$C$21,$E298='Impact of trust strategy'!$C$30,$E298='Impact of trust strategy'!$C$39,$E298='Impact of trust strategy'!$C$48,,$E298='Impact of trust strategy'!$C$57,,$E298='Impact of trust strategy'!$C$66,,$E298='Impact of trust strategy'!$C$75,$E298='Impact of trust strategy'!$C$84,$E298='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD298=0,X298,X298/SUMIF($C$6:$C$455,$C298,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B298,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":466.34330011185671},{"$f":"IFERROR(IF($AD298=0,Y298,Y298/SUMIF($C$6:$C$455,$C298,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B298,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":462.69835022371353},{"$f":"IFERROR(IF($AD298=0,Z298,Z298/SUMIF($C$6:$C$455,$C298,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B298,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":456.98559222595071},{"$f":"IFERROR(IF($AD298=0,AA298,AA298/SUMIF($C$6:$C$455,$C298,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B298,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.20273903803115},{"$f":"IFERROR(IF($AD298=0,AB298,AB298/SUMIF($C$6:$C$455,$C298,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B298,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":445.34979065995509},null,"GCE","GC","Test Spec 7","Non-Elective","45-54",470,466.34330011185671,462.69835022371353,456.98559222595071,451.20273903803115,445.34979065995509]
["GCF","GC",33,"Test Spec 7Non-Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I51","v":490},null,{"$f":"H299*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G299,'Demographic Change'!$B$16:$B$24,0))))","v":500.16672841793252},{"$f":"J299*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G299,'Demographic Change'!$B$16:$B$24,0))))","v":510.33345683586509},{"$f":"K299*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G299,'Demographic Change'!$B$16:$B$24,0))))","v":526.23712486105956},{"$f":"L299*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G299,'Demographic Change'!$B$16:$B$24,0))))","v":542.28603186365319},{"$f":"M299*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G299,'Demographic Change'!$B$16:$B$24,0))))","v":558.48017784364583},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E299,E299='Non-Demographic Change'!$C$20,E299='Non-Demographic Change'!$C$29,E299='Non-Demographic Change'!$C$38,E299='Non-Demographic Change'!$C$47,E299='Non-Demographic Change'!$C$56,E299='Non-Demographic Change'!$C$65,E299='Non-Demographic Change'!$C$74,E299='Non-Demographic Change'!$C$83,E299='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P299=0,J299,(J299/SUMIF($C$6:$C$455,$C299,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B299,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":500.16672841793252},{"$f":"IFERROR(IF($P299=0,K299,(K299/SUMIF($C$6:$C$455,$C299,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B299,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.33345683586509},{"$f":"IFERROR(IF($P299=0,L299,(L299/SUMIF($C$6:$C$455,$C299,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B299,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":526.23712486105956},{"$f":"IFERROR(IF($P299=0,M299,(M299/SUMIF($C$6:$C$455,$C299,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B299,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":542.28603186365319},{"$f":"IFERROR(IF($P299=0,N299,(N299/SUMIF($C$6:$C$455,$C299,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B299,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.48017784364583},null,{"$f":"IF(OR($E299='Commissioner plans'!$C$12,$E299='Commissioner plans'!$C$21,$E299='Commissioner plans'!$C$30,$E299='Commissioner plans'!$C$39,$E299='Commissioner plans'!$C$48,,$E299='Commissioner plans'!$C$57,,$E299='Commissioner plans'!$C$66,,$E299='Commissioner plans'!$C$75,$E299='Commissioner plans'!$C$84,$E299='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W299=0,Q299,Q299/SUMIF($C$6:$C$455,$C299,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B299,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":497.66589477584284},{"$f":"IFERROR(IF($W299=0,R299,R299/SUMIF($C$6:$C$455,$C299,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B299,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":507.78178955168579},{"$f":"IFERROR(IF($W299=0,S299,S299/SUMIF($C$6:$C$455,$C299,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B299,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":523.60593923675424},{"$f":"IFERROR(IF($W299=0,T299,T299/SUMIF($C$6:$C$455,$C299,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B299,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":539.5746017043349},{"$f":"IFERROR(IF($W299=0,U299,U299/SUMIF($C$6:$C$455,$C299,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B299,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":555.68777695442759},null,{"$f":"IF(OR($E299='Impact of trust strategy'!$C$12,$E299='Impact of trust strategy'!$C$21,$E299='Impact of trust strategy'!$C$30,$E299='Impact of trust strategy'!$C$39,$E299='Impact of trust strategy'!$C$48,,$E299='Impact of trust strategy'!$C$57,,$E299='Impact of trust strategy'!$C$66,,$E299='Impact of trust strategy'!$C$75,$E299='Impact of trust strategy'!$C$84,$E299='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD299=0,X299,X299/SUMIF($C$6:$C$455,$C299,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B299,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":500.15422424972201},{"$f":"IFERROR(IF($AD299=0,Y299,Y299/SUMIF($C$6:$C$455,$C299,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B299,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":510.32069849944418},{"$f":"IFERROR(IF($AD299=0,Z299,Z299/SUMIF($C$6:$C$455,$C299,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B299,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":526.22396893293796},{"$f":"IFERROR(IF($AD299=0,AA299,AA299/SUMIF($C$6:$C$455,$C299,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B299,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":542.27247471285648},{"$f":"IFERROR(IF($AD299=0,AB299,AB299/SUMIF($C$6:$C$455,$C299,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B299,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":558.46621583919966},null,"GCF","GC","Test Spec 7","Non-Elective","55-64",490,500.15422424972201,510.32069849944418,526.22396893293796,542.27247471285648,558.46621583919966]
["GCG","GC",33,"Test Spec 7Non-Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J51","v":510},null,{"$f":"H300*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G300,'Demographic Change'!$B$16:$B$24,0))))","v":523.44129554655876},{"$f":"J300*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G300,'Demographic Change'!$B$16:$B$24,0))))","v":536.88259109311741},{"$f":"K300*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G300,'Demographic Change'!$B$16:$B$24,0))))","v":557.93522267206481},{"$f":"L300*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G300,'Demographic Change'!$B$16:$B$24,0))))","v":579.19028340080979},{"$f":"M300*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G300,'Demographic Change'!$B$16:$B$24,0))))","v":600.64777327935235},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E300,E300='Non-Demographic Change'!$C$20,E300='Non-Demographic Change'!$C$29,E300='Non-Demographic Change'!$C$38,E300='Non-Demographic Change'!$C$47,E300='Non-Demographic Change'!$C$56,E300='Non-Demographic Change'!$C$65,E300='Non-Demographic Change'!$C$74,E300='Non-Demographic Change'!$C$83,E300='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P300=0,J300,(J300/SUMIF($C$6:$C$455,$C300,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B300,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":523.44129554655876},{"$f":"IFERROR(IF($P300=0,K300,(K300/SUMIF($C$6:$C$455,$C300,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B300,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.88259109311741},{"$f":"IFERROR(IF($P300=0,L300,(L300/SUMIF($C$6:$C$455,$C300,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B300,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.93522267206481},{"$f":"IFERROR(IF($P300=0,M300,(M300/SUMIF($C$6:$C$455,$C300,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B300,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":579.19028340080979},{"$f":"IFERROR(IF($P300=0,N300,(N300/SUMIF($C$6:$C$455,$C300,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B300,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":600.64777327935235},null,{"$f":"IF(OR($E300='Commissioner plans'!$C$12,$E300='Commissioner plans'!$C$21,$E300='Commissioner plans'!$C$30,$E300='Commissioner plans'!$C$39,$E300='Commissioner plans'!$C$48,,$E300='Commissioner plans'!$C$57,,$E300='Commissioner plans'!$C$66,,$E300='Commissioner plans'!$C$75,$E300='Commissioner plans'!$C$84,$E300='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W300=0,Q300,Q300/SUMIF($C$6:$C$455,$C300,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B300,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":520.82408906882597},{"$f":"IFERROR(IF($W300=0,R300,R300/SUMIF($C$6:$C$455,$C300,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B300,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":534.19817813765178},{"$f":"IFERROR(IF($W300=0,S300,S300/SUMIF($C$6:$C$455,$C300,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B300,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.1455465587045},{"$f":"IFERROR(IF($W300=0,T300,T300/SUMIF($C$6:$C$455,$C300,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B300,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":576.29433198380571},{"$f":"IFERROR(IF($W300=0,U300,U300/SUMIF($C$6:$C$455,$C300,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B300,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":597.64453441295564},null,{"$f":"IF(OR($E300='Impact of trust strategy'!$C$12,$E300='Impact of trust strategy'!$C$21,$E300='Impact of trust strategy'!$C$30,$E300='Impact of trust strategy'!$C$39,$E300='Impact of trust strategy'!$C$48,,$E300='Impact of trust strategy'!$C$57,,$E300='Impact of trust strategy'!$C$66,,$E300='Impact of trust strategy'!$C$75,$E300='Impact of trust strategy'!$C$84,$E300='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD300=0,X300,X300/SUMIF($C$6:$C$455,$C300,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B300,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":523.42820951417002},{"$f":"IFERROR(IF($AD300=0,Y300,Y300/SUMIF($C$6:$C$455,$C300,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B300,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":536.86916902834002},{"$f":"IFERROR(IF($AD300=0,Z300,Z300/SUMIF($C$6:$C$455,$C300,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B300,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.92127429149798},{"$f":"IFERROR(IF($AD300=0,AA300,AA300/SUMIF($C$6:$C$455,$C300,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B300,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":579.17580364372463},{"$f":"IFERROR(IF($AD300=0,AB300,AB300/SUMIF($C$6:$C$455,$C300,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B300,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":600.63275708502033},null,"GCG","GC","Test Spec 7","Non-Elective","65-74",510,523.42820951417002,536.86916902834002,557.92127429149798,579.17580364372463,600.63275708502033]
["GCH","GC",33,"Test Spec 7Non-Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K51","v":530},null,{"$f":"H301*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G301,'Demographic Change'!$B$16:$B$24,0))))","v":534.71576866040539},{"$f":"J301*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G301,'Demographic Change'!$B$16:$B$24,0))))","v":539.43153732081078},{"$f":"K301*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G301,'Demographic Change'!$B$16:$B$24,0))))","v":546.81084198385247},{"$f":"L301*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G301,'Demographic Change'!$B$16:$B$24,0))))","v":554.27747569616099},{"$f":"M301*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G301,'Demographic Change'!$B$16:$B$24,0))))","v":561.83143845773623},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E301,E301='Non-Demographic Change'!$C$20,E301='Non-Demographic Change'!$C$29,E301='Non-Demographic Change'!$C$38,E301='Non-Demographic Change'!$C$47,E301='Non-Demographic Change'!$C$56,E301='Non-Demographic Change'!$C$65,E301='Non-Demographic Change'!$C$74,E301='Non-Demographic Change'!$C$83,E301='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P301=0,J301,(J301/SUMIF($C$6:$C$455,$C301,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B301,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":534.71576866040539},{"$f":"IFERROR(IF($P301=0,K301,(K301/SUMIF($C$6:$C$455,$C301,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B301,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":539.43153732081078},{"$f":"IFERROR(IF($P301=0,L301,(L301/SUMIF($C$6:$C$455,$C301,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B301,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":546.81084198385247},{"$f":"IFERROR(IF($P301=0,M301,(M301/SUMIF($C$6:$C$455,$C301,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B301,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.27747569616099},{"$f":"IFERROR(IF($P301=0,N301,(N301/SUMIF($C$6:$C$455,$C301,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B301,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":561.83143845773623},null,{"$f":"IF(OR($E301='Commissioner plans'!$C$12,$E301='Commissioner plans'!$C$21,$E301='Commissioner plans'!$C$30,$E301='Commissioner plans'!$C$39,$E301='Commissioner plans'!$C$48,,$E301='Commissioner plans'!$C$57,,$E301='Commissioner plans'!$C$66,,$E301='Commissioner plans'!$C$75,$E301='Commissioner plans'!$C$84,$E301='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W301=0,Q301,Q301/SUMIF($C$6:$C$455,$C301,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B301,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":532.04218981710335},{"$f":"IFERROR(IF($W301=0,R301,R301/SUMIF($C$6:$C$455,$C301,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B301,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":536.73437963420668},{"$f":"IFERROR(IF($W301=0,S301,S301/SUMIF($C$6:$C$455,$C301,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B301,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":544.07678777393323},{"$f":"IFERROR(IF($W301=0,T301,T301/SUMIF($C$6:$C$455,$C301,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B301,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":551.50608831768022},{"$f":"IFERROR(IF($W301=0,U301,U301/SUMIF($C$6:$C$455,$C301,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B301,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":559.02228126544753},null,{"$f":"IF(OR($E301='Impact of trust strategy'!$C$12,$E301='Impact of trust strategy'!$C$21,$E301='Impact of trust strategy'!$C$30,$E301='Impact of trust strategy'!$C$39,$E301='Impact of trust strategy'!$C$48,,$E301='Impact of trust strategy'!$C$57,,$E301='Impact of trust strategy'!$C$66,,$E301='Impact of trust strategy'!$C$75,$E301='Impact of trust strategy'!$C$84,$E301='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD301=0,X301,X301/SUMIF($C$6:$C$455,$C301,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B301,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":534.70240076618882},{"$f":"IFERROR(IF($AD301=0,Y301,Y301/SUMIF($C$6:$C$455,$C301,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B301,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":539.4180515323776},{"$f":"IFERROR(IF($AD301=0,Z301,Z301/SUMIF($C$6:$C$455,$C301,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B301,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":546.79717171280288},{"$f":"IFERROR(IF($AD301=0,AA301,AA301/SUMIF($C$6:$C$455,$C301,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B301,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":554.26361875926852},{"$f":"IFERROR(IF($AD301=0,AB301,AB301/SUMIF($C$6:$C$455,$C301,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B301,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":561.81739267177466},null,"GCH","GC","Test Spec 7","Non-Elective","75-84",530,534.70240076618882,539.4180515323776,546.79717171280288,554.26361875926852,561.81739267177466]
["GCI","GC",33,"Test Spec 7Non-Elective",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L51","v":550},null,{"$f":"H302*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G302,'Demographic Change'!$B$16:$B$24,0))))","v":527.35874111944759},{"$f":"J302*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G302,'Demographic Change'!$B$16:$B$24,0))))","v":504.71748223889517},{"$f":"K302*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G302,'Demographic Change'!$B$16:$B$24,0))))","v":469.2948675386761},{"$f":"L302*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G302,'Demographic Change'!$B$16:$B$24,0))))","v":433.54358940309413},{"$f":"M302*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G302,'Demographic Change'!$B$16:$B$24,0))))","v":397.42712967266453},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E302,E302='Non-Demographic Change'!$C$20,E302='Non-Demographic Change'!$C$29,E302='Non-Demographic Change'!$C$38,E302='Non-Demographic Change'!$C$47,E302='Non-Demographic Change'!$C$56,E302='Non-Demographic Change'!$C$65,E302='Non-Demographic Change'!$C$74,E302='Non-Demographic Change'!$C$83,E302='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P302=0,J302,(J302/SUMIF($C$6:$C$455,$C302,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B302,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":527.35874111944759},{"$f":"IFERROR(IF($P302=0,K302,(K302/SUMIF($C$6:$C$455,$C302,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B302,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":504.71748223889517},{"$f":"IFERROR(IF($P302=0,L302,(L302/SUMIF($C$6:$C$455,$C302,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B302,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":469.2948675386761},{"$f":"IFERROR(IF($P302=0,M302,(M302/SUMIF($C$6:$C$455,$C302,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B302,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":433.54358940309413},{"$f":"IFERROR(IF($P302=0,N302,(N302/SUMIF($C$6:$C$455,$C302,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B302,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.42712967266453},null,{"$f":"IF(OR($E302='Commissioner plans'!$C$12,$E302='Commissioner plans'!$C$21,$E302='Commissioner plans'!$C$30,$E302='Commissioner plans'!$C$39,$E302='Commissioner plans'!$C$48,,$E302='Commissioner plans'!$C$57,,$E302='Commissioner plans'!$C$66,,$E302='Commissioner plans'!$C$75,$E302='Commissioner plans'!$C$84,$E302='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W302=0,Q302,Q302/SUMIF($C$6:$C$455,$C302,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B302,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":524.72194741385033},{"$f":"IFERROR(IF($W302=0,R302,R302/SUMIF($C$6:$C$455,$C302,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B302,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":502.19389482770072},{"$f":"IFERROR(IF($W302=0,S302,S302/SUMIF($C$6:$C$455,$C302,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B302,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":466.94839320098271},{"$f":"IFERROR(IF($W302=0,T302,T302/SUMIF($C$6:$C$455,$C302,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B302,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":431.37587145607864},{"$f":"IFERROR(IF($W302=0,U302,U302/SUMIF($C$6:$C$455,$C302,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B302,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":395.4399940243012},null,{"$f":"IF(OR($E302='Impact of trust strategy'!$C$12,$E302='Impact of trust strategy'!$C$21,$E302='Impact of trust strategy'!$C$30,$E302='Impact of trust strategy'!$C$39,$E302='Impact of trust strategy'!$C$48,,$E302='Impact of trust strategy'!$C$57,,$E302='Impact of trust strategy'!$C$66,,$E302='Impact of trust strategy'!$C$75,$E302='Impact of trust strategy'!$C$84,$E302='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD302=0,X302,X302/SUMIF($C$6:$C$455,$C302,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B302,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":527.34555715091949},{"$f":"IFERROR(IF($AD302=0,Y302,Y302/SUMIF($C$6:$C$455,$C302,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B302,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":504.70486430183917},{"$f":"IFERROR(IF($AD302=0,Z302,Z302/SUMIF($C$6:$C$455,$C302,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B302,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":469.28313516698756},{"$f":"IFERROR(IF($AD302=0,AA302,AA302/SUMIF($C$6:$C$455,$C302,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B302,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":433.53275081335897},{"$f":"IFERROR(IF($AD302=0,AB302,AB302/SUMIF($C$6:$C$455,$C302,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B302,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":397.41719399442269},null,"GCI","GC","Test Spec 7","Non-Elective","85+",550,527.34555715091949,504.70486430183917,469.28313516698756,433.53275081335897,397.41719399442269]
["GDA","GD",34,"Test Spec 7A&E",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"A&E","0-18",{"$f":"'Historical volumes'!$D52","v":400},null,{"$f":"H303*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G303,'Demographic Change'!$B$16:$B$24,0))))","v":404.48733811762764},{"$f":"J303*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G303,'Demographic Change'!$B$16:$B$24,0))))","v":408.97467623525529},{"$f":"K303*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G303,'Demographic Change'!$B$16:$B$24,0))))","v":416.00263961065747},{"$f":"L303*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G303,'Demographic Change'!$B$16:$B$24,0))))","v":423.09659325249527},{"$f":"M303*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G303,'Demographic Change'!$B$16:$B$24,0))))","v":430.2565371607688},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E303,E303='Non-Demographic Change'!$C$20,E303='Non-Demographic Change'!$C$29,E303='Non-Demographic Change'!$C$38,E303='Non-Demographic Change'!$C$47,E303='Non-Demographic Change'!$C$56,E303='Non-Demographic Change'!$C$65,E303='Non-Demographic Change'!$C$74,E303='Non-Demographic Change'!$C$83,E303='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P303=0,J303,(J303/SUMIF($C$6:$C$455,$C303,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B303,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.48733811762764},{"$f":"IFERROR(IF($P303=0,K303,(K303/SUMIF($C$6:$C$455,$C303,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B303,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.97467623525529},{"$f":"IFERROR(IF($P303=0,L303,(L303/SUMIF($C$6:$C$455,$C303,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B303,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.00263961065747},{"$f":"IFERROR(IF($P303=0,M303,(M303/SUMIF($C$6:$C$455,$C303,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B303,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.09659325249527},{"$f":"IFERROR(IF($P303=0,N303,(N303/SUMIF($C$6:$C$455,$C303,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B303,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.2565371607688},null,{"$f":"IF(OR($E303='Commissioner plans'!$C$12,$E303='Commissioner plans'!$C$21,$E303='Commissioner plans'!$C$30,$E303='Commissioner plans'!$C$39,$E303='Commissioner plans'!$C$48,,$E303='Commissioner plans'!$C$57,,$E303='Commissioner plans'!$C$66,,$E303='Commissioner plans'!$C$75,$E303='Commissioner plans'!$C$84,$E303='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W303=0,Q303,Q303/SUMIF($C$6:$C$455,$C303,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B303,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":402.46490142703948},{"$f":"IFERROR(IF($W303=0,R303,R303/SUMIF($C$6:$C$455,$C303,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B303,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":406.92980285407901},{"$f":"IFERROR(IF($W303=0,S303,S303/SUMIF($C$6:$C$455,$C303,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B303,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":413.92262641260419},{"$f":"IFERROR(IF($W303=0,T303,T303/SUMIF($C$6:$C$455,$C303,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B303,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":420.98111028623276},{"$f":"IFERROR(IF($W303=0,U303,U303/SUMIF($C$6:$C$455,$C303,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B303,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":428.10525447496497},null,{"$f":"IF(OR($E303='Impact of trust strategy'!$C$12,$E303='Impact of trust strategy'!$C$21,$E303='Impact of trust strategy'!$C$30,$E303='Impact of trust strategy'!$C$39,$E303='Impact of trust strategy'!$C$48,,$E303='Impact of trust strategy'!$C$57,,$E303='Impact of trust strategy'!$C$66,,$E303='Impact of trust strategy'!$C$75,$E303='Impact of trust strategy'!$C$84,$E303='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD303=0,X303,X303/SUMIF($C$6:$C$455,$C303,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B303,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":404.47722593417461},{"$f":"IFERROR(IF($AD303=0,Y303,Y303/SUMIF($C$6:$C$455,$C303,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B303,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":408.96445186834939},{"$f":"IFERROR(IF($AD303=0,Z303,Z303/SUMIF($C$6:$C$455,$C303,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B303,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":415.99223954466714},{"$f":"IFERROR(IF($AD303=0,AA303,AA303/SUMIF($C$6:$C$455,$C303,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B303,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":423.08601583766387},{"$f":"IFERROR(IF($AD303=0,AB303,AB303/SUMIF($C$6:$C$455,$C303,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B303,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":430.24578074733972},null,"GDA","GD","Test Spec 7","A&E","0-18",400,404.47722593417461,408.96445186834939,415.99223954466714,423.08601583766387,430.24578074733972]
["GDB","GD",34,"Test Spec 7A&E",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"A&E","19-24",{"$f":"'Historical volumes'!$E52","v":420},null,{"$f":"H304*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G304,'Demographic Change'!$B$16:$B$24,0))))","v":426.42073778664013},{"$f":"J304*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G304,'Demographic Change'!$B$16:$B$24,0))))","v":432.84147557328026},{"$f":"K304*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G304,'Demographic Change'!$B$16:$B$24,0))))","v":442.89132602193428},{"$f":"L304*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G304,'Demographic Change'!$B$16:$B$24,0))))","v":453.04586241276184},{"$f":"M304*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G304,'Demographic Change'!$B$16:$B$24,0))))","v":463.30508474576283},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E304,E304='Non-Demographic Change'!$C$20,E304='Non-Demographic Change'!$C$29,E304='Non-Demographic Change'!$C$38,E304='Non-Demographic Change'!$C$47,E304='Non-Demographic Change'!$C$56,E304='Non-Demographic Change'!$C$65,E304='Non-Demographic Change'!$C$74,E304='Non-Demographic Change'!$C$83,E304='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P304=0,J304,(J304/SUMIF($C$6:$C$455,$C304,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B304,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.42073778664013},{"$f":"IFERROR(IF($P304=0,K304,(K304/SUMIF($C$6:$C$455,$C304,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B304,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.84147557328026},{"$f":"IFERROR(IF($P304=0,L304,(L304/SUMIF($C$6:$C$455,$C304,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B304,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.89132602193428},{"$f":"IFERROR(IF($P304=0,M304,(M304/SUMIF($C$6:$C$455,$C304,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B304,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.04586241276184},{"$f":"IFERROR(IF($P304=0,N304,(N304/SUMIF($C$6:$C$455,$C304,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B304,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.30508474576283},null,{"$f":"IF(OR($E304='Commissioner plans'!$C$12,$E304='Commissioner plans'!$C$21,$E304='Commissioner plans'!$C$30,$E304='Commissioner plans'!$C$39,$E304='Commissioner plans'!$C$48,,$E304='Commissioner plans'!$C$57,,$E304='Commissioner plans'!$C$66,,$E304='Commissioner plans'!$C$75,$E304='Commissioner plans'!$C$84,$E304='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W304=0,Q304,Q304/SUMIF($C$6:$C$455,$C304,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B304,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.2886340977069},{"$f":"IFERROR(IF($W304=0,R304,R304/SUMIF($C$6:$C$455,$C304,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B304,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":430.67726819541389},{"$f":"IFERROR(IF($W304=0,S304,S304/SUMIF($C$6:$C$455,$C304,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B304,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":440.6768693918246},{"$f":"IFERROR(IF($W304=0,T304,T304/SUMIF($C$6:$C$455,$C304,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B304,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":450.78063310069803},{"$f":"IFERROR(IF($W304=0,U304,U304/SUMIF($C$6:$C$455,$C304,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B304,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":460.98855932203401},null,{"$f":"IF(OR($E304='Impact of trust strategy'!$C$12,$E304='Impact of trust strategy'!$C$21,$E304='Impact of trust strategy'!$C$30,$E304='Impact of trust strategy'!$C$39,$E304='Impact of trust strategy'!$C$48,,$E304='Impact of trust strategy'!$C$57,,$E304='Impact of trust strategy'!$C$66,,$E304='Impact of trust strategy'!$C$75,$E304='Impact of trust strategy'!$C$84,$E304='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD304=0,X304,X304/SUMIF($C$6:$C$455,$C304,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B304,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.41007726819538},{"$f":"IFERROR(IF($AD304=0,Y304,Y304/SUMIF($C$6:$C$455,$C304,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B304,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":432.83065453639091},{"$f":"IFERROR(IF($AD304=0,Z304,Z304/SUMIF($C$6:$C$455,$C304,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B304,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":442.88025373878367},{"$f":"IFERROR(IF($AD304=0,AA304,AA304/SUMIF($C$6:$C$455,$C304,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B304,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":453.03453626620148},{"$f":"IFERROR(IF($AD304=0,AB304,AB304/SUMIF($C$6:$C$455,$C304,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B304,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":463.29350211864414},null,"GDB","GD","Test Spec 7","A&E","19-24",420,426.41007726819538,432.83065453639091,442.88025373878367,453.03453626620148,463.29350211864414]
["GDC","GD",34,"Test Spec 7A&E",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"A&E","25-34",{"$f":"'Historical volumes'!$F52","v":440},null,{"$f":"H305*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G305,'Demographic Change'!$B$16:$B$24,0))))","v":444.24202127659578},{"$f":"J305*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G305,'Demographic Change'!$B$16:$B$24,0))))","v":448.4840425531915},{"$f":"K305*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G305,'Demographic Change'!$B$16:$B$24,0))))","v":455.1396276595745},{"$f":"L305*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G305,'Demographic Change'!$B$16:$B$24,0))))","v":461.86835106382983},{"$f":"M305*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G305,'Demographic Change'!$B$16:$B$24,0))))","v":468.6702127659575},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E305,E305='Non-Demographic Change'!$C$20,E305='Non-Demographic Change'!$C$29,E305='Non-Demographic Change'!$C$38,E305='Non-Demographic Change'!$C$47,E305='Non-Demographic Change'!$C$56,E305='Non-Demographic Change'!$C$65,E305='Non-Demographic Change'!$C$74,E305='Non-Demographic Change'!$C$83,E305='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P305=0,J305,(J305/SUMIF($C$6:$C$455,$C305,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B305,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.24202127659578},{"$f":"IFERROR(IF($P305=0,K305,(K305/SUMIF($C$6:$C$455,$C305,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B305,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.4840425531915},{"$f":"IFERROR(IF($P305=0,L305,(L305/SUMIF($C$6:$C$455,$C305,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B305,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.1396276595745},{"$f":"IFERROR(IF($P305=0,M305,(M305/SUMIF($C$6:$C$455,$C305,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B305,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":461.86835106382983},{"$f":"IFERROR(IF($P305=0,N305,(N305/SUMIF($C$6:$C$455,$C305,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B305,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.6702127659575},null,{"$f":"IF(OR($E305='Commissioner plans'!$C$12,$E305='Commissioner plans'!$C$21,$E305='Commissioner plans'!$C$30,$E305='Commissioner plans'!$C$39,$E305='Commissioner plans'!$C$48,,$E305='Commissioner plans'!$C$57,,$E305='Commissioner plans'!$C$66,,$E305='Commissioner plans'!$C$75,$E305='Commissioner plans'!$C$84,$E305='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W305=0,Q305,Q305/SUMIF($C$6:$C$455,$C305,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B305,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.02081117021282},{"$f":"IFERROR(IF($W305=0,R305,R305/SUMIF($C$6:$C$455,$C305,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B305,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.24162234042552},{"$f":"IFERROR(IF($W305=0,S305,S305/SUMIF($C$6:$C$455,$C305,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B305,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":452.86392952127665},{"$f":"IFERROR(IF($W305=0,T305,T305/SUMIF($C$6:$C$455,$C305,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B305,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":459.55900930851067},{"$f":"IFERROR(IF($W305=0,U305,U305/SUMIF($C$6:$C$455,$C305,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B305,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":466.3268617021277},null,{"$f":"IF(OR($E305='Impact of trust strategy'!$C$12,$E305='Impact of trust strategy'!$C$21,$E305='Impact of trust strategy'!$C$30,$E305='Impact of trust strategy'!$C$39,$E305='Impact of trust strategy'!$C$48,,$E305='Impact of trust strategy'!$C$57,,$E305='Impact of trust strategy'!$C$66,,$E305='Impact of trust strategy'!$C$75,$E305='Impact of trust strategy'!$C$84,$E305='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD305=0,X305,X305/SUMIF($C$6:$C$455,$C305,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B305,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":444.23091522606381},{"$f":"IFERROR(IF($AD305=0,Y305,Y305/SUMIF($C$6:$C$455,$C305,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B305,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.4728304521276},{"$f":"IFERROR(IF($AD305=0,Z305,Z305/SUMIF($C$6:$C$455,$C305,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B305,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":455.12824916888297},{"$f":"IFERROR(IF($AD305=0,AA305,AA305/SUMIF($C$6:$C$455,$C305,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B305,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":461.85680435505316},{"$f":"IFERROR(IF($AD305=0,AB305,AB305/SUMIF($C$6:$C$455,$C305,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B305,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":468.65849601063832},null,"GDC","GD","Test Spec 7","A&E","25-34",440,444.23091522606381,448.4728304521276,455.12824916888297,461.85680435505316,468.65849601063832]
["GDD","GD",34,"Test Spec 7A&E",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"A&E","35-44",{"$f":"'Historical volumes'!$G52","v":460},null,{"$f":"H306*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G306,'Demographic Change'!$B$16:$B$24,0))))","v":445.06960470483142},{"$f":"J306*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G306,'Demographic Change'!$B$16:$B$24,0))))","v":430.13920940966278},{"$f":"K306*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G306,'Demographic Change'!$B$16:$B$24,0))))","v":406.78478374153207},{"$f":"L306*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G306,'Demographic Change'!$B$16:$B$24,0))))","v":383.19064989205685},{"$f":"M306*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G306,'Demographic Change'!$B$16:$B$24,0))))","v":359.3568078612372},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E306,E306='Non-Demographic Change'!$C$20,E306='Non-Demographic Change'!$C$29,E306='Non-Demographic Change'!$C$38,E306='Non-Demographic Change'!$C$47,E306='Non-Demographic Change'!$C$56,E306='Non-Demographic Change'!$C$65,E306='Non-Demographic Change'!$C$74,E306='Non-Demographic Change'!$C$83,E306='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P306=0,J306,(J306/SUMIF($C$6:$C$455,$C306,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B306,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.06960470483142},{"$f":"IFERROR(IF($P306=0,K306,(K306/SUMIF($C$6:$C$455,$C306,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B306,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.13920940966278},{"$f":"IFERROR(IF($P306=0,L306,(L306/SUMIF($C$6:$C$455,$C306,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B306,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":406.78478374153207},{"$f":"IFERROR(IF($P306=0,M306,(M306/SUMIF($C$6:$C$455,$C306,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B306,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.19064989205685},{"$f":"IFERROR(IF($P306=0,N306,(N306/SUMIF($C$6:$C$455,$C306,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B306,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.3568078612372},null,{"$f":"IF(OR($E306='Commissioner plans'!$C$12,$E306='Commissioner plans'!$C$21,$E306='Commissioner plans'!$C$30,$E306='Commissioner plans'!$C$39,$E306='Commissioner plans'!$C$48,,$E306='Commissioner plans'!$C$57,,$E306='Commissioner plans'!$C$66,,$E306='Commissioner plans'!$C$75,$E306='Commissioner plans'!$C$84,$E306='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W306=0,Q306,Q306/SUMIF($C$6:$C$455,$C306,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B306,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.84425668130729},{"$f":"IFERROR(IF($W306=0,R306,R306/SUMIF($C$6:$C$455,$C306,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B306,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.98851336261447},{"$f":"IFERROR(IF($W306=0,S306,S306/SUMIF($C$6:$C$455,$C306,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B306,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":404.7508598228244},{"$f":"IFERROR(IF($W306=0,T306,T306/SUMIF($C$6:$C$455,$C306,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B306,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":381.27469664259655},{"$f":"IFERROR(IF($W306=0,U306,U306/SUMIF($C$6:$C$455,$C306,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B306,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":357.560023821931},null,{"$f":"IF(OR($E306='Impact of trust strategy'!$C$12,$E306='Impact of trust strategy'!$C$21,$E306='Impact of trust strategy'!$C$30,$E306='Impact of trust strategy'!$C$39,$E306='Impact of trust strategy'!$C$48,,$E306='Impact of trust strategy'!$C$57,,$E306='Impact of trust strategy'!$C$66,,$E306='Impact of trust strategy'!$C$75,$E306='Impact of trust strategy'!$C$84,$E306='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD306=0,X306,X306/SUMIF($C$6:$C$455,$C306,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B306,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":445.0584779647138},{"$f":"IFERROR(IF($AD306=0,Y306,Y306/SUMIF($C$6:$C$455,$C306,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B306,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":430.1284559294275},{"$f":"IFERROR(IF($AD306=0,Z306,Z306/SUMIF($C$6:$C$455,$C306,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B306,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":406.7746141219385},{"$f":"IFERROR(IF($AD306=0,AA306,AA306/SUMIF($C$6:$C$455,$C306,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B306,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":383.18107012580947},{"$f":"IFERROR(IF($AD306=0,AB306,AB306/SUMIF($C$6:$C$455,$C306,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B306,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":359.34782394104059},null,"GDD","GD","Test Spec 7","A&E","35-44",460,445.0584779647138,430.1284559294275,406.7746141219385,383.18107012580947,359.34782394104059]
["GDE","GD",34,"Test Spec 7A&E",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"A&E","45-54",{"$f":"'Historical volumes'!$H52","v":480},null,{"$f":"H307*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G307,'Demographic Change'!$B$16:$B$24,0))))","v":476.27740492170022},{"$f":"J307*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G307,'Demographic Change'!$B$16:$B$24,0))))","v":472.55480984340045},{"$f":"K307*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G307,'Demographic Change'!$B$16:$B$24,0))))","v":466.72035794183444},{"$f":"L307*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G307,'Demographic Change'!$B$16:$B$24,0))))","v":460.81431767337807},{"$f":"M307*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G307,'Demographic Change'!$B$16:$B$24,0))))","v":454.83668903803135},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E307,E307='Non-Demographic Change'!$C$20,E307='Non-Demographic Change'!$C$29,E307='Non-Demographic Change'!$C$38,E307='Non-Demographic Change'!$C$47,E307='Non-Demographic Change'!$C$56,E307='Non-Demographic Change'!$C$65,E307='Non-Demographic Change'!$C$74,E307='Non-Demographic Change'!$C$83,E307='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P307=0,J307,(J307/SUMIF($C$6:$C$455,$C307,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B307,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":476.27740492170022},{"$f":"IFERROR(IF($P307=0,K307,(K307/SUMIF($C$6:$C$455,$C307,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B307,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":472.55480984340045},{"$f":"IFERROR(IF($P307=0,L307,(L307/SUMIF($C$6:$C$455,$C307,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B307,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.72035794183444},{"$f":"IFERROR(IF($P307=0,M307,(M307/SUMIF($C$6:$C$455,$C307,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B307,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.81431767337807},{"$f":"IFERROR(IF($P307=0,N307,(N307/SUMIF($C$6:$C$455,$C307,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B307,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":454.83668903803135},null,{"$f":"IF(OR($E307='Commissioner plans'!$C$12,$E307='Commissioner plans'!$C$21,$E307='Commissioner plans'!$C$30,$E307='Commissioner plans'!$C$39,$E307='Commissioner plans'!$C$48,,$E307='Commissioner plans'!$C$57,,$E307='Commissioner plans'!$C$66,,$E307='Commissioner plans'!$C$75,$E307='Commissioner plans'!$C$84,$E307='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W307=0,Q307,Q307/SUMIF($C$6:$C$455,$C307,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B307,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":473.89601789709172},{"$f":"IFERROR(IF($W307=0,R307,R307/SUMIF($C$6:$C$455,$C307,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B307,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":470.19203579418343},{"$f":"IFERROR(IF($W307=0,S307,S307/SUMIF($C$6:$C$455,$C307,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B307,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":464.38675615212526},{"$f":"IFERROR(IF($W307=0,T307,T307/SUMIF($C$6:$C$455,$C307,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B307,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":458.5102460850112},{"$f":"IFERROR(IF($W307=0,U307,U307/SUMIF($C$6:$C$455,$C307,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B307,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":452.56250559284121},null,{"$f":"IF(OR($E307='Impact of trust strategy'!$C$12,$E307='Impact of trust strategy'!$C$21,$E307='Impact of trust strategy'!$C$30,$E307='Impact of trust strategy'!$C$39,$E307='Impact of trust strategy'!$C$48,,$E307='Impact of trust strategy'!$C$57,,$E307='Impact of trust strategy'!$C$66,,$E307='Impact of trust strategy'!$C$75,$E307='Impact of trust strategy'!$C$84,$E307='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD307=0,X307,X307/SUMIF($C$6:$C$455,$C307,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B307,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":476.26549798657715},{"$f":"IFERROR(IF($AD307=0,Y307,Y307/SUMIF($C$6:$C$455,$C307,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B307,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":472.54299597315429},{"$f":"IFERROR(IF($AD307=0,Z307,Z307/SUMIF($C$6:$C$455,$C307,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B307,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":466.70868993288582},{"$f":"IFERROR(IF($AD307=0,AA307,AA307/SUMIF($C$6:$C$455,$C307,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B307,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":460.80279731543624},{"$f":"IFERROR(IF($AD307=0,AB307,AB307/SUMIF($C$6:$C$455,$C307,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B307,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":454.82531812080538},null,"GDE","GD","Test Spec 7","A&E","45-54",480,476.26549798657715,472.54299597315429,466.70868993288582,460.80279731543624,454.82531812080538]
["GDF",{"$f":"LEFT(A308,2)","v":"GD"},34,"Test Spec 7A&E",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"A&E","55-64",{"$f":"'Historical volumes'!$I52","v":500},null,{"$f":"H308*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G308,'Demographic Change'!$B$16:$B$24,0))))","v":510.37421267135971},{"$f":"J308*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G308,'Demographic Change'!$B$16:$B$24,0))))","v":520.74842534271943},{"$f":"K308*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G308,'Demographic Change'!$B$16:$B$24,0))))","v":536.97665802148924},{"$f":"L308*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G308,'Demographic Change'!$B$16:$B$24,0))))","v":553.35309373842142},{"$f":"M308*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G308,'Demographic Change'!$B$16:$B$24,0))))","v":569.87773249351596},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E308,E308='Non-Demographic Change'!$C$20,E308='Non-Demographic Change'!$C$29,E308='Non-Demographic Change'!$C$38,E308='Non-Demographic Change'!$C$47,E308='Non-Demographic Change'!$C$56,E308='Non-Demographic Change'!$C$65,E308='Non-Demographic Change'!$C$74,E308='Non-Demographic Change'!$C$83,E308='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P308=0,J308,(J308/SUMIF($C$6:$C$455,$C308,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B308,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.37421267135971},{"$f":"IFERROR(IF($P308=0,K308,(K308/SUMIF($C$6:$C$455,$C308,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B308,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":520.74842534271943},{"$f":"IFERROR(IF($P308=0,L308,(L308/SUMIF($C$6:$C$455,$C308,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B308,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.97665802148924},{"$f":"IFERROR(IF($P308=0,M308,(M308/SUMIF($C$6:$C$455,$C308,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B308,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.35309373842142},{"$f":"IFERROR(IF($P308=0,N308,(N308/SUMIF($C$6:$C$455,$C308,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B308,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.87773249351596},null,{"$f":"IF(OR($E308='Commissioner plans'!$C$12,$E308='Commissioner plans'!$C$21,$E308='Commissioner plans'!$C$30,$E308='Commissioner plans'!$C$39,$E308='Commissioner plans'!$C$48,,$E308='Commissioner plans'!$C$57,,$E308='Commissioner plans'!$C$66,,$E308='Commissioner plans'!$C$75,$E308='Commissioner plans'!$C$84,$E308='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W308=0,Q308,Q308/SUMIF($C$6:$C$455,$C308,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B308,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":507.82234160800289},{"$f":"IFERROR(IF($W308=0,R308,R308/SUMIF($C$6:$C$455,$C308,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B308,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":518.14468321600577},{"$f":"IFERROR(IF($W308=0,S308,S308/SUMIF($C$6:$C$455,$C308,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B308,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":534.29177473138179},{"$f":"IFERROR(IF($W308=0,T308,T308/SUMIF($C$6:$C$455,$C308,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B308,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":550.58632826972928},{"$f":"IFERROR(IF($W308=0,U308,U308/SUMIF($C$6:$C$455,$C308,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B308,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":567.02834383104835},null,{"$f":"IF(OR($E308='Impact of trust strategy'!$C$12,$E308='Impact of trust strategy'!$C$21,$E308='Impact of trust strategy'!$C$30,$E308='Impact of trust strategy'!$C$39,$E308='Impact of trust strategy'!$C$48,,$E308='Impact of trust strategy'!$C$57,,$E308='Impact of trust strategy'!$C$66,,$E308='Impact of trust strategy'!$C$75,$E308='Impact of trust strategy'!$C$84,$E308='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD308=0,X308,X308/SUMIF($C$6:$C$455,$C308,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B308,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":510.36145331604286},{"$f":"IFERROR(IF($AD308=0,Y308,Y308/SUMIF($C$6:$C$455,$C308,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B308,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":520.73540663208576},{"$f":"IFERROR(IF($AD308=0,Z308,Z308/SUMIF($C$6:$C$455,$C308,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B308,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":536.96323360503868},{"$f":"IFERROR(IF($AD308=0,AA308,AA308/SUMIF($C$6:$C$455,$C308,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B308,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":553.33925991107787},{"$f":"IFERROR(IF($AD308=0,AB308,AB308/SUMIF($C$6:$C$455,$C308,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B308,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":569.86348555020356},null,"GDF","GD","Test Spec 7","A&E","55-64",500,510.36145331604286,520.73540663208576,536.96323360503868,553.33925991107787,569.86348555020356]
["GDG","GD",34,"Test Spec 7A&E",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"A&E","65-74",{"$f":"'Historical volumes'!$J52","v":520},null,{"$f":"H309*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G309,'Demographic Change'!$B$16:$B$24,0))))","v":533.70485036119715},{"$f":"J309*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G309,'Demographic Change'!$B$16:$B$24,0))))","v":547.40970072239418},{"$f":"K309*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G309,'Demographic Change'!$B$16:$B$24,0))))","v":568.87512899896797},{"$f":"L309*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G309,'Demographic Change'!$B$16:$B$24,0))))","v":590.54695562435495},{"$f":"M309*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G309,'Demographic Change'!$B$16:$B$24,0))))","v":612.42518059855513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E309,E309='Non-Demographic Change'!$C$20,E309='Non-Demographic Change'!$C$29,E309='Non-Demographic Change'!$C$38,E309='Non-Demographic Change'!$C$47,E309='Non-Demographic Change'!$C$56,E309='Non-Demographic Change'!$C$65,E309='Non-Demographic Change'!$C$74,E309='Non-Demographic Change'!$C$83,E309='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P309=0,J309,(J309/SUMIF($C$6:$C$455,$C309,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B309,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.70485036119715},{"$f":"IFERROR(IF($P309=0,K309,(K309/SUMIF($C$6:$C$455,$C309,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B309,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":547.40970072239418},{"$f":"IFERROR(IF($P309=0,L309,(L309/SUMIF($C$6:$C$455,$C309,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B309,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.87512899896797},{"$f":"IFERROR(IF($P309=0,M309,(M309/SUMIF($C$6:$C$455,$C309,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B309,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.54695562435495},{"$f":"IFERROR(IF($P309=0,N309,(N309/SUMIF($C$6:$C$455,$C309,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B309,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":612.42518059855513},null,{"$f":"IF(OR($E309='Commissioner plans'!$C$12,$E309='Commissioner plans'!$C$21,$E309='Commissioner plans'!$C$30,$E309='Commissioner plans'!$C$39,$E309='Commissioner plans'!$C$48,,$E309='Commissioner plans'!$C$57,,$E309='Commissioner plans'!$C$66,,$E309='Commissioner plans'!$C$75,$E309='Commissioner plans'!$C$84,$E309='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W309=0,Q309,Q309/SUMIF($C$6:$C$455,$C309,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B309,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":531.03632610939121},{"$f":"IFERROR(IF($W309=0,R309,R309/SUMIF($C$6:$C$455,$C309,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B309,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":544.67265221878222},{"$f":"IFERROR(IF($W309=0,S309,S309/SUMIF($C$6:$C$455,$C309,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B309,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":566.03075335397307},{"$f":"IFERROR(IF($W309=0,T309,T309/SUMIF($C$6:$C$455,$C309,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B309,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":587.59422084623316},{"$f":"IFERROR(IF($W309=0,U309,U309/SUMIF($C$6:$C$455,$C309,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B309,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":609.36305469556237},null,{"$f":"IF(OR($E309='Impact of trust strategy'!$C$12,$E309='Impact of trust strategy'!$C$21,$E309='Impact of trust strategy'!$C$30,$E309='Impact of trust strategy'!$C$39,$E309='Impact of trust strategy'!$C$48,,$E309='Impact of trust strategy'!$C$57,,$E309='Impact of trust strategy'!$C$66,,$E309='Impact of trust strategy'!$C$75,$E309='Impact of trust strategy'!$C$84,$E309='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD309=0,X309,X309/SUMIF($C$6:$C$455,$C309,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B309,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":533.69150773993806},{"$f":"IFERROR(IF($AD309=0,Y309,Y309/SUMIF($C$6:$C$455,$C309,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B309,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":547.39601547987604},{"$f":"IFERROR(IF($AD309=0,Z309,Z309/SUMIF($C$6:$C$455,$C309,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B309,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":568.86090712074292},{"$f":"IFERROR(IF($AD309=0,AA309,AA309/SUMIF($C$6:$C$455,$C309,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B309,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":590.53219195046427},{"$f":"IFERROR(IF($AD309=0,AB309,AB309/SUMIF($C$6:$C$455,$C309,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B309,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":612.40986996904007},null,"GDG","GD","Test Spec 7","A&E","65-74",520,533.69150773993806,547.39601547987604,568.86090712074292,590.53219195046427,612.40986996904007]
["GDH","GD",34,"Test Spec 7A&E",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"A&E","75-84",{"$f":"'Historical volumes'!$K52","v":540},null,{"$f":"H310*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G310,'Demographic Change'!$B$16:$B$24,0))))","v":544.80474542758282},{"$f":"J310*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G310,'Demographic Change'!$B$16:$B$24,0))))","v":549.60949085516563},{"$f":"K310*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G310,'Demographic Change'!$B$16:$B$24,0))))","v":557.12802768166091},{"$f":"L310*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G310,'Demographic Change'!$B$16:$B$24,0))))","v":564.73554127533373},{"$f":"M310*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G310,'Demographic Change'!$B$16:$B$24,0))))","v":572.43203163618398},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E310,E310='Non-Demographic Change'!$C$20,E310='Non-Demographic Change'!$C$29,E310='Non-Demographic Change'!$C$38,E310='Non-Demographic Change'!$C$47,E310='Non-Demographic Change'!$C$56,E310='Non-Demographic Change'!$C$65,E310='Non-Demographic Change'!$C$74,E310='Non-Demographic Change'!$C$83,E310='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P310=0,J310,(J310/SUMIF($C$6:$C$455,$C310,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B310,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":544.80474542758282},{"$f":"IFERROR(IF($P310=0,K310,(K310/SUMIF($C$6:$C$455,$C310,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B310,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":549.60949085516563},{"$f":"IFERROR(IF($P310=0,L310,(L310/SUMIF($C$6:$C$455,$C310,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B310,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.12802768166091},{"$f":"IFERROR(IF($P310=0,M310,(M310/SUMIF($C$6:$C$455,$C310,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B310,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.73554127533373},{"$f":"IFERROR(IF($P310=0,N310,(N310/SUMIF($C$6:$C$455,$C310,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B310,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":572.43203163618398},null,{"$f":"IF(OR($E310='Commissioner plans'!$C$12,$E310='Commissioner plans'!$C$21,$E310='Commissioner plans'!$C$30,$E310='Commissioner plans'!$C$39,$E310='Commissioner plans'!$C$48,,$E310='Commissioner plans'!$C$57,,$E310='Commissioner plans'!$C$66,,$E310='Commissioner plans'!$C$75,$E310='Commissioner plans'!$C$84,$E310='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W310=0,Q310,Q310/SUMIF($C$6:$C$455,$C310,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B310,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":542.08072170044488},{"$f":"IFERROR(IF($W310=0,R310,R310/SUMIF($C$6:$C$455,$C310,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B310,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":546.86144340088981},{"$f":"IFERROR(IF($W310=0,S310,S310/SUMIF($C$6:$C$455,$C310,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B310,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":554.34238754325258},{"$f":"IFERROR(IF($W310=0,T310,T310/SUMIF($C$6:$C$455,$C310,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B310,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":561.91186356895707},{"$f":"IFERROR(IF($W310=0,U310,U310/SUMIF($C$6:$C$455,$C310,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B310,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":569.56987147800305},null,{"$f":"IF(OR($E310='Impact of trust strategy'!$C$12,$E310='Impact of trust strategy'!$C$21,$E310='Impact of trust strategy'!$C$30,$E310='Impact of trust strategy'!$C$39,$E310='Impact of trust strategy'!$C$48,,$E310='Impact of trust strategy'!$C$57,,$E310='Impact of trust strategy'!$C$66,,$E310='Impact of trust strategy'!$C$75,$E310='Impact of trust strategy'!$C$84,$E310='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD310=0,X310,X310/SUMIF($C$6:$C$455,$C310,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B310,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":544.79112530894702},{"$f":"IFERROR(IF($AD310=0,Y310,Y310/SUMIF($C$6:$C$455,$C310,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B310,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":549.59575061789417},{"$f":"IFERROR(IF($AD310=0,Z310,Z310/SUMIF($C$6:$C$455,$C310,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B310,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.11409948096878},{"$f":"IFERROR(IF($AD310=0,AA310,AA310/SUMIF($C$6:$C$455,$C310,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B310,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":564.72142288680175},{"$f":"IFERROR(IF($AD310=0,AB310,AB310/SUMIF($C$6:$C$455,$C310,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B310,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":572.41772083539297},null,"GDH","GD","Test Spec 7","A&E","75-84",540,544.79112530894702,549.59575061789417,557.11409948096878,564.72142288680175,572.41772083539297]
["GDI","GD",34,"Test Spec 7A&E",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"A&E","85+",{"$f":"'Historical volumes'!$L52","v":560},null,{"$f":"H311*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G311,'Demographic Change'!$B$16:$B$24,0))))","v":536.94708186707385},{"$f":"J311*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G311,'Demographic Change'!$B$16:$B$24,0))))","v":513.8941637341477},{"$f":"K311*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G311,'Demographic Change'!$B$16:$B$24,0))))","v":477.82750149392461},{"$f":"L311*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G311,'Demographic Change'!$B$16:$B$24,0))))","v":441.42620011951391},{"$f":"M311*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G311,'Demographic Change'!$B$16:$B$24,0))))","v":404.65307748489465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E311,E311='Non-Demographic Change'!$C$20,E311='Non-Demographic Change'!$C$29,E311='Non-Demographic Change'!$C$38,E311='Non-Demographic Change'!$C$47,E311='Non-Demographic Change'!$C$56,E311='Non-Demographic Change'!$C$65,E311='Non-Demographic Change'!$C$74,E311='Non-Demographic Change'!$C$83,E311='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P311=0,J311,(J311/SUMIF($C$6:$C$455,$C311,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B311,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.94708186707385},{"$f":"IFERROR(IF($P311=0,K311,(K311/SUMIF($C$6:$C$455,$C311,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B311,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":513.8941637341477},{"$f":"IFERROR(IF($P311=0,L311,(L311/SUMIF($C$6:$C$455,$C311,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B311,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":477.82750149392461},{"$f":"IFERROR(IF($P311=0,M311,(M311/SUMIF($C$6:$C$455,$C311,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B311,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":441.42620011951391},{"$f":"IFERROR(IF($P311=0,N311,(N311/SUMIF($C$6:$C$455,$C311,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B311,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.65307748489465},null,{"$f":"IF(OR($E311='Commissioner plans'!$C$12,$E311='Commissioner plans'!$C$21,$E311='Commissioner plans'!$C$30,$E311='Commissioner plans'!$C$39,$E311='Commissioner plans'!$C$48,,$E311='Commissioner plans'!$C$57,,$E311='Commissioner plans'!$C$66,,$E311='Commissioner plans'!$C$75,$E311='Commissioner plans'!$C$84,$E311='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W311=0,Q311,Q311/SUMIF($C$6:$C$455,$C311,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B311,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":534.26234645773843},{"$f":"IFERROR(IF($W311=0,R311,R311/SUMIF($C$6:$C$455,$C311,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B311,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":511.32469291547693},{"$f":"IFERROR(IF($W311=0,S311,S311/SUMIF($C$6:$C$455,$C311,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B311,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":475.43836398645499},{"$f":"IFERROR(IF($W311=0,T311,T311/SUMIF($C$6:$C$455,$C311,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B311,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":439.21906911891631},{"$f":"IFERROR(IF($W311=0,U311,U311/SUMIF($C$6:$C$455,$C311,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B311,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":402.62981209747016},null,{"$f":"IF(OR($E311='Impact of trust strategy'!$C$12,$E311='Impact of trust strategy'!$C$21,$E311='Impact of trust strategy'!$C$30,$E311='Impact of trust strategy'!$C$39,$E311='Impact of trust strategy'!$C$48,,$E311='Impact of trust strategy'!$C$57,,$E311='Impact of trust strategy'!$C$66,,$E311='Impact of trust strategy'!$C$75,$E311='Impact of trust strategy'!$C$84,$E311='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD311=0,X311,X311/SUMIF($C$6:$C$455,$C311,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B311,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":536.93365819002702},{"$f":"IFERROR(IF($AD311=0,Y311,Y311/SUMIF($C$6:$C$455,$C311,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B311,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":513.88131638005427},{"$f":"IFERROR(IF($AD311=0,Z311,Z311/SUMIF($C$6:$C$455,$C311,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B311,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":477.81555580638724},{"$f":"IFERROR(IF($AD311=0,AA311,AA311/SUMIF($C$6:$C$455,$C311,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B311,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":441.41516446451084},{"$f":"IFERROR(IF($AD311=0,AB311,AB311/SUMIF($C$6:$C$455,$C311,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B311,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":404.64296115795747},null,"GDI","GD","Test Spec 7","A&E","85+",560,536.93365819002702,513.88131638005427,477.81555580638724,441.41516446451084,404.64296115795747]
["GEA","GE",35,"Test Spec 7Community",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Community","0-18",{"$f":"'Historical volumes'!$D53","v":420},null,{"$f":"H312*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G312,'Demographic Change'!$B$16:$B$24,0))))","v":424.71170502350901},{"$f":"J312*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G312,'Demographic Change'!$B$16:$B$24,0))))","v":429.42341004701808},{"$f":"K312*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G312,'Demographic Change'!$B$16:$B$24,0))))","v":436.80277159119032},{"$f":"L312*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G312,'Demographic Change'!$B$16:$B$24,0))))","v":444.25142291512003},{"$f":"M312*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G312,'Demographic Change'!$B$16:$B$24,0))))","v":451.76936401880721},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E312,E312='Non-Demographic Change'!$C$20,E312='Non-Demographic Change'!$C$29,E312='Non-Demographic Change'!$C$38,E312='Non-Demographic Change'!$C$47,E312='Non-Demographic Change'!$C$56,E312='Non-Demographic Change'!$C$65,E312='Non-Demographic Change'!$C$74,E312='Non-Demographic Change'!$C$83,E312='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P312=0,J312,(J312/SUMIF($C$6:$C$455,$C312,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B312,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.71170502350901},{"$f":"IFERROR(IF($P312=0,K312,(K312/SUMIF($C$6:$C$455,$C312,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B312,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":429.42341004701808},{"$f":"IFERROR(IF($P312=0,L312,(L312/SUMIF($C$6:$C$455,$C312,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B312,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":436.80277159119032},{"$f":"IFERROR(IF($P312=0,M312,(M312/SUMIF($C$6:$C$455,$C312,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B312,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.25142291512003},{"$f":"IFERROR(IF($P312=0,N312,(N312/SUMIF($C$6:$C$455,$C312,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B312,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.76936401880721},null,{"$f":"IF(OR($E312='Commissioner plans'!$C$12,$E312='Commissioner plans'!$C$21,$E312='Commissioner plans'!$C$30,$E312='Commissioner plans'!$C$39,$E312='Commissioner plans'!$C$48,,$E312='Commissioner plans'!$C$57,,$E312='Commissioner plans'!$C$66,,$E312='Commissioner plans'!$C$75,$E312='Commissioner plans'!$C$84,$E312='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W312=0,Q312,Q312/SUMIF($C$6:$C$455,$C312,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B312,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":422.58814649839144},{"$f":"IFERROR(IF($W312=0,R312,R312/SUMIF($C$6:$C$455,$C312,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B312,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.27629299678301},{"$f":"IFERROR(IF($W312=0,S312,S312/SUMIF($C$6:$C$455,$C312,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B312,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":434.61875773323436},{"$f":"IFERROR(IF($W312=0,T312,T312/SUMIF($C$6:$C$455,$C312,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B312,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":442.03016580054441},{"$f":"IFERROR(IF($W312=0,U312,U312/SUMIF($C$6:$C$455,$C312,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B312,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":449.51051719871316},null,{"$f":"IF(OR($E312='Impact of trust strategy'!$C$12,$E312='Impact of trust strategy'!$C$21,$E312='Impact of trust strategy'!$C$30,$E312='Impact of trust strategy'!$C$39,$E312='Impact of trust strategy'!$C$48,,$E312='Impact of trust strategy'!$C$57,,$E312='Impact of trust strategy'!$C$66,,$E312='Impact of trust strategy'!$C$75,$E312='Impact of trust strategy'!$C$84,$E312='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD312=0,X312,X312/SUMIF($C$6:$C$455,$C312,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B312,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":424.70108723088333},{"$f":"IFERROR(IF($AD312=0,Y312,Y312/SUMIF($C$6:$C$455,$C312,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B312,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":429.41267446176687},{"$f":"IFERROR(IF($AD312=0,Z312,Z312/SUMIF($C$6:$C$455,$C312,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B312,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":436.79185152190047},{"$f":"IFERROR(IF($AD312=0,AA312,AA312/SUMIF($C$6:$C$455,$C312,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B312,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":444.24031662954707},{"$f":"IFERROR(IF($AD312=0,AB312,AB312/SUMIF($C$6:$C$455,$C312,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B312,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":451.75806978470666},null,"GEA","GE","Test Spec 7","Community","0-18",420,424.70108723088333,429.41267446176687,436.79185152190047,444.24031662954707,451.75806978470666]
["GEB","GE",35,"Test Spec 7Community",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Community","19-24",{"$f":"'Historical volumes'!$E53","v":440},null,{"$f":"H313*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G313,'Demographic Change'!$B$16:$B$24,0))))","v":446.72648720505157},{"$f":"J313*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G313,'Demographic Change'!$B$16:$B$24,0))))","v":453.45297441010314},{"$f":"K313*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G313,'Demographic Change'!$B$16:$B$24,0))))","v":463.98138916583594},{"$f":"L313*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G313,'Demographic Change'!$B$16:$B$24,0))))","v":474.61947490860769},{"$f":"M313*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G313,'Demographic Change'!$B$16:$B$24,0))))","v":485.36723163841822},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E313,E313='Non-Demographic Change'!$C$20,E313='Non-Demographic Change'!$C$29,E313='Non-Demographic Change'!$C$38,E313='Non-Demographic Change'!$C$47,E313='Non-Demographic Change'!$C$56,E313='Non-Demographic Change'!$C$65,E313='Non-Demographic Change'!$C$74,E313='Non-Demographic Change'!$C$83,E313='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P313=0,J313,(J313/SUMIF($C$6:$C$455,$C313,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B313,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":446.72648720505157},{"$f":"IFERROR(IF($P313=0,K313,(K313/SUMIF($C$6:$C$455,$C313,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B313,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.45297441010314},{"$f":"IFERROR(IF($P313=0,L313,(L313/SUMIF($C$6:$C$455,$C313,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B313,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.98138916583594},{"$f":"IFERROR(IF($P313=0,M313,(M313/SUMIF($C$6:$C$455,$C313,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B313,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.61947490860769},{"$f":"IFERROR(IF($P313=0,N313,(N313/SUMIF($C$6:$C$455,$C313,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B313,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":485.36723163841822},null,{"$f":"IF(OR($E313='Commissioner plans'!$C$12,$E313='Commissioner plans'!$C$21,$E313='Commissioner plans'!$C$30,$E313='Commissioner plans'!$C$39,$E313='Commissioner plans'!$C$48,,$E313='Commissioner plans'!$C$57,,$E313='Commissioner plans'!$C$66,,$E313='Commissioner plans'!$C$75,$E313='Commissioner plans'!$C$84,$E313='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W313=0,Q313,Q313/SUMIF($C$6:$C$455,$C313,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B313,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":444.49285476902634},{"$f":"IFERROR(IF($W313=0,R313,R313/SUMIF($C$6:$C$455,$C313,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B313,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":451.18570953805261},{"$f":"IFERROR(IF($W313=0,S313,S313/SUMIF($C$6:$C$455,$C313,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B313,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":461.66148222000675},{"$f":"IFERROR(IF($W313=0,T313,T313/SUMIF($C$6:$C$455,$C313,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B313,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":472.24637753406466},{"$f":"IFERROR(IF($W313=0,U313,U313/SUMIF($C$6:$C$455,$C313,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B313,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":482.94039548022613},null,{"$f":"IF(OR($E313='Impact of trust strategy'!$C$12,$E313='Impact of trust strategy'!$C$21,$E313='Impact of trust strategy'!$C$30,$E313='Impact of trust strategy'!$C$39,$E313='Impact of trust strategy'!$C$48,,$E313='Impact of trust strategy'!$C$57,,$E313='Impact of trust strategy'!$C$66,,$E313='Impact of trust strategy'!$C$75,$E313='Impact of trust strategy'!$C$84,$E313='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD313=0,X313,X313/SUMIF($C$6:$C$455,$C313,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B313,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":446.71531904287144},{"$f":"IFERROR(IF($AD313=0,Y313,Y313/SUMIF($C$6:$C$455,$C313,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B313,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":453.4416380857428},{"$f":"IFERROR(IF($AD313=0,Z313,Z313/SUMIF($C$6:$C$455,$C313,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B313,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":463.96978963110672},{"$f":"IFERROR(IF($AD313=0,AA313,AA313/SUMIF($C$6:$C$455,$C313,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B313,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":474.60760942173494},{"$f":"IFERROR(IF($AD313=0,AB313,AB313/SUMIF($C$6:$C$455,$C313,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B313,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":485.35509745762721},null,"GEB","GE","Test Spec 7","Community","19-24",440,446.71531904287144,453.4416380857428,463.96978963110672,474.60760942173494,485.35509745762721]
["GEC","GE",35,"Test Spec 7Community",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Community","25-34",{"$f":"'Historical volumes'!$F53","v":460},null,{"$f":"H314*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G314,'Demographic Change'!$B$16:$B$24,0))))","v":464.43484042553195},{"$f":"J314*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G314,'Demographic Change'!$B$16:$B$24,0))))","v":468.86968085106383},{"$f":"K314*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G314,'Demographic Change'!$B$16:$B$24,0))))","v":475.82779255319156},{"$f":"L314*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G314,'Demographic Change'!$B$16:$B$24,0))))","v":482.86236702127667},{"$f":"M314*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G314,'Demographic Change'!$B$16:$B$24,0))))","v":489.97340425531922},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E314,E314='Non-Demographic Change'!$C$20,E314='Non-Demographic Change'!$C$29,E314='Non-Demographic Change'!$C$38,E314='Non-Demographic Change'!$C$47,E314='Non-Demographic Change'!$C$56,E314='Non-Demographic Change'!$C$65,E314='Non-Demographic Change'!$C$74,E314='Non-Demographic Change'!$C$83,E314='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P314=0,J314,(J314/SUMIF($C$6:$C$455,$C314,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B314,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.43484042553195},{"$f":"IFERROR(IF($P314=0,K314,(K314/SUMIF($C$6:$C$455,$C314,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B314,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.86968085106383},{"$f":"IFERROR(IF($P314=0,L314,(L314/SUMIF($C$6:$C$455,$C314,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B314,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":475.82779255319156},{"$f":"IFERROR(IF($P314=0,M314,(M314/SUMIF($C$6:$C$455,$C314,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B314,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.86236702127667},{"$f":"IFERROR(IF($P314=0,N314,(N314/SUMIF($C$6:$C$455,$C314,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B314,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.97340425531922},null,{"$f":"IF(OR($E314='Commissioner plans'!$C$12,$E314='Commissioner plans'!$C$21,$E314='Commissioner plans'!$C$30,$E314='Commissioner plans'!$C$39,$E314='Commissioner plans'!$C$48,,$E314='Commissioner plans'!$C$57,,$E314='Commissioner plans'!$C$66,,$E314='Commissioner plans'!$C$75,$E314='Commissioner plans'!$C$84,$E314='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W314=0,Q314,Q314/SUMIF($C$6:$C$455,$C314,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B314,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.11266622340429},{"$f":"IFERROR(IF($W314=0,R314,R314/SUMIF($C$6:$C$455,$C314,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B314,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.52533244680853},{"$f":"IFERROR(IF($W314=0,S314,S314/SUMIF($C$6:$C$455,$C314,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B314,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":473.44865359042558},{"$f":"IFERROR(IF($W314=0,T314,T314/SUMIF($C$6:$C$455,$C314,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B314,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":480.44805518617028},{"$f":"IFERROR(IF($W314=0,U314,U314/SUMIF($C$6:$C$455,$C314,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B314,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":487.52353723404264},null,{"$f":"IF(OR($E314='Impact of trust strategy'!$C$12,$E314='Impact of trust strategy'!$C$21,$E314='Impact of trust strategy'!$C$30,$E314='Impact of trust strategy'!$C$39,$E314='Impact of trust strategy'!$C$48,,$E314='Impact of trust strategy'!$C$57,,$E314='Impact of trust strategy'!$C$66,,$E314='Impact of trust strategy'!$C$75,$E314='Impact of trust strategy'!$C$84,$E314='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD314=0,X314,X314/SUMIF($C$6:$C$455,$C314,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B314,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.42322955452124},{"$f":"IFERROR(IF($AD314=0,Y314,Y314/SUMIF($C$6:$C$455,$C314,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B314,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.85795910904255},{"$f":"IFERROR(IF($AD314=0,Z314,Z314/SUMIF($C$6:$C$455,$C314,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B314,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":475.81589685837764},{"$f":"IFERROR(IF($AD314=0,AA314,AA314/SUMIF($C$6:$C$455,$C314,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B314,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":482.85029546210109},{"$f":"IFERROR(IF($AD314=0,AB314,AB314/SUMIF($C$6:$C$455,$C314,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B314,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":489.96115492021278},null,"GEC","GE","Test Spec 7","Community","25-34",460,464.42322955452124,468.85795910904255,475.81589685837764,482.85029546210109,489.96115492021278]
["GED","GE",35,"Test Spec 7Community",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Community","35-44",{"$f":"'Historical volumes'!$G53","v":480},null,{"$f":"H315*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G315,'Demographic Change'!$B$16:$B$24,0))))","v":464.42045708330232},{"$f":"J315*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G315,'Demographic Change'!$B$16:$B$24,0))))","v":448.84091416660465},{"$f":"K315*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G315,'Demographic Change'!$B$16:$B$24,0))))","v":424.4710786868161},{"$f":"L315*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G315,'Demographic Change'!$B$16:$B$24,0))))","v":399.85111293084196},{"$f":"M315*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G315,'Demographic Change'!$B$16:$B$24,0))))","v":374.98101689868236},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E315,E315='Non-Demographic Change'!$C$20,E315='Non-Demographic Change'!$C$29,E315='Non-Demographic Change'!$C$38,E315='Non-Demographic Change'!$C$47,E315='Non-Demographic Change'!$C$56,E315='Non-Demographic Change'!$C$65,E315='Non-Demographic Change'!$C$74,E315='Non-Demographic Change'!$C$83,E315='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P315=0,J315,(J315/SUMIF($C$6:$C$455,$C315,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B315,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.42045708330232},{"$f":"IFERROR(IF($P315=0,K315,(K315/SUMIF($C$6:$C$455,$C315,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B315,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.84091416660465},{"$f":"IFERROR(IF($P315=0,L315,(L315/SUMIF($C$6:$C$455,$C315,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B315,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.4710786868161},{"$f":"IFERROR(IF($P315=0,M315,(M315/SUMIF($C$6:$C$455,$C315,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B315,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.85111293084196},{"$f":"IFERROR(IF($P315=0,N315,(N315/SUMIF($C$6:$C$455,$C315,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B315,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.98101689868236},null,{"$f":"IF(OR($E315='Commissioner plans'!$C$12,$E315='Commissioner plans'!$C$21,$E315='Commissioner plans'!$C$30,$E315='Commissioner plans'!$C$39,$E315='Commissioner plans'!$C$48,,$E315='Commissioner plans'!$C$57,,$E315='Commissioner plans'!$C$66,,$E315='Commissioner plans'!$C$75,$E315='Commissioner plans'!$C$84,$E315='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W315=0,Q315,Q315/SUMIF($C$6:$C$455,$C315,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B315,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.0983547978858},{"$f":"IFERROR(IF($W315=0,R315,R315/SUMIF($C$6:$C$455,$C315,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B315,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.59670959577164},{"$f":"IFERROR(IF($W315=0,S315,S315/SUMIF($C$6:$C$455,$C315,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B315,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":422.34872329338202},{"$f":"IFERROR(IF($W315=0,T315,T315/SUMIF($C$6:$C$455,$C315,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B315,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.85185736618774},{"$f":"IFERROR(IF($W315=0,U315,U315/SUMIF($C$6:$C$455,$C315,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B315,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.10611181418892},null,{"$f":"IF(OR($E315='Impact of trust strategy'!$C$12,$E315='Impact of trust strategy'!$C$21,$E315='Impact of trust strategy'!$C$30,$E315='Impact of trust strategy'!$C$39,$E315='Impact of trust strategy'!$C$48,,$E315='Impact of trust strategy'!$C$57,,$E315='Impact of trust strategy'!$C$66,,$E315='Impact of trust strategy'!$C$75,$E315='Impact of trust strategy'!$C$84,$E315='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD315=0,X315,X315/SUMIF($C$6:$C$455,$C315,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B315,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.40884657187519},{"$f":"IFERROR(IF($AD315=0,Y315,Y315/SUMIF($C$6:$C$455,$C315,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B315,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.82969314375043},{"$f":"IFERROR(IF($AD315=0,Z315,Z315/SUMIF($C$6:$C$455,$C315,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B315,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":424.46046690984889},{"$f":"IFERROR(IF($AD315=0,AA315,AA315/SUMIF($C$6:$C$455,$C315,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B315,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.84111665301862},{"$f":"IFERROR(IF($AD315=0,AB315,AB315/SUMIF($C$6:$C$455,$C315,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B315,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":374.97164237325984},null,"GED","GE","Test Spec 7","Community","35-44",480,464.40884657187519,448.82969314375043,424.46046690984889,399.84111665301862,374.97164237325984]
["GEE","GE",35,"Test Spec 7Community",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Community","45-54",{"$f":"'Historical volumes'!$H53","v":500},null,{"$f":"H316*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G316,'Demographic Change'!$B$16:$B$24,0))))","v":496.12229679343773},{"$f":"J316*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G316,'Demographic Change'!$B$16:$B$24,0))))","v":492.24459358687545},{"$f":"K316*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G316,'Demographic Change'!$B$16:$B$24,0))))","v":486.16703952274418},{"$f":"L316*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G316,'Demographic Change'!$B$16:$B$24,0))))","v":480.01491424310211},{"$f":"M316*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G316,'Demographic Change'!$B$16:$B$24,0))))","v":473.78821774794926},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E316,E316='Non-Demographic Change'!$C$20,E316='Non-Demographic Change'!$C$29,E316='Non-Demographic Change'!$C$38,E316='Non-Demographic Change'!$C$47,E316='Non-Demographic Change'!$C$56,E316='Non-Demographic Change'!$C$65,E316='Non-Demographic Change'!$C$74,E316='Non-Demographic Change'!$C$83,E316='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P316=0,J316,(J316/SUMIF($C$6:$C$455,$C316,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B316,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":496.12229679343773},{"$f":"IFERROR(IF($P316=0,K316,(K316/SUMIF($C$6:$C$455,$C316,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B316,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":492.24459358687545},{"$f":"IFERROR(IF($P316=0,L316,(L316/SUMIF($C$6:$C$455,$C316,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B316,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":486.16703952274418},{"$f":"IFERROR(IF($P316=0,M316,(M316/SUMIF($C$6:$C$455,$C316,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B316,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":480.01491424310211},{"$f":"IFERROR(IF($P316=0,N316,(N316/SUMIF($C$6:$C$455,$C316,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B316,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":473.78821774794926},null,{"$f":"IF(OR($E316='Commissioner plans'!$C$12,$E316='Commissioner plans'!$C$21,$E316='Commissioner plans'!$C$30,$E316='Commissioner plans'!$C$39,$E316='Commissioner plans'!$C$48,,$E316='Commissioner plans'!$C$57,,$E316='Commissioner plans'!$C$66,,$E316='Commissioner plans'!$C$75,$E316='Commissioner plans'!$C$84,$E316='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W316=0,Q316,Q316/SUMIF($C$6:$C$455,$C316,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B316,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":493.64168530947052},{"$f":"IFERROR(IF($W316=0,R316,R316/SUMIF($C$6:$C$455,$C316,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B316,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":489.78337061894109},{"$f":"IFERROR(IF($W316=0,S316,S316/SUMIF($C$6:$C$455,$C316,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B316,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":483.73620432513047},{"$f":"IFERROR(IF($W316=0,T316,T316/SUMIF($C$6:$C$455,$C316,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B316,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":477.61483967188661},{"$f":"IFERROR(IF($W316=0,U316,U316/SUMIF($C$6:$C$455,$C316,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B316,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":471.41927665920952},null,{"$f":"IF(OR($E316='Impact of trust strategy'!$C$12,$E316='Impact of trust strategy'!$C$21,$E316='Impact of trust strategy'!$C$30,$E316='Impact of trust strategy'!$C$39,$E316='Impact of trust strategy'!$C$48,,$E316='Impact of trust strategy'!$C$57,,$E316='Impact of trust strategy'!$C$66,,$E316='Impact of trust strategy'!$C$75,$E316='Impact of trust strategy'!$C$84,$E316='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD316=0,X316,X316/SUMIF($C$6:$C$455,$C316,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B316,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":496.1098937360178},{"$f":"IFERROR(IF($AD316=0,Y316,Y316/SUMIF($C$6:$C$455,$C316,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B316,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":492.23228747203575},{"$f":"IFERROR(IF($AD316=0,Z316,Z316/SUMIF($C$6:$C$455,$C316,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B316,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":486.15488534675609},{"$f":"IFERROR(IF($AD316=0,AA316,AA316/SUMIF($C$6:$C$455,$C316,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B316,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":480.002913870246},{"$f":"IFERROR(IF($AD316=0,AB316,AB316/SUMIF($C$6:$C$455,$C316,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B316,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":473.7763730425055},null,"GEE","GE","Test Spec 7","Community","45-54",500,496.1098937360178,492.23228747203575,486.15488534675609,480.002913870246,473.7763730425055]
["GEF","GE",35,"Test Spec 7Community",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Community","55-64",{"$f":"'Historical volumes'!$I53","v":520},null,{"$f":"H317*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G317,'Demographic Change'!$B$16:$B$24,0))))","v":530.78918117821411},{"$f":"J317*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G317,'Demographic Change'!$B$16:$B$24,0))))","v":541.57836235642822},{"$f":"K317*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G317,'Demographic Change'!$B$16:$B$24,0))))","v":558.45572434234884},{"$f":"L317*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G317,'Demographic Change'!$B$16:$B$24,0))))","v":575.48721748795833},{"$f":"M317*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G317,'Demographic Change'!$B$16:$B$24,0))))","v":592.67284179325657},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E317,E317='Non-Demographic Change'!$C$20,E317='Non-Demographic Change'!$C$29,E317='Non-Demographic Change'!$C$38,E317='Non-Demographic Change'!$C$47,E317='Non-Demographic Change'!$C$56,E317='Non-Demographic Change'!$C$65,E317='Non-Demographic Change'!$C$74,E317='Non-Demographic Change'!$C$83,E317='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P317=0,J317,(J317/SUMIF($C$6:$C$455,$C317,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B317,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":530.78918117821411},{"$f":"IFERROR(IF($P317=0,K317,(K317/SUMIF($C$6:$C$455,$C317,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B317,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":541.57836235642822},{"$f":"IFERROR(IF($P317=0,L317,(L317/SUMIF($C$6:$C$455,$C317,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B317,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.45572434234884},{"$f":"IFERROR(IF($P317=0,M317,(M317/SUMIF($C$6:$C$455,$C317,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B317,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":575.48721748795833},{"$f":"IFERROR(IF($P317=0,N317,(N317/SUMIF($C$6:$C$455,$C317,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B317,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":592.67284179325657},null,{"$f":"IF(OR($E317='Commissioner plans'!$C$12,$E317='Commissioner plans'!$C$21,$E317='Commissioner plans'!$C$30,$E317='Commissioner plans'!$C$39,$E317='Commissioner plans'!$C$48,,$E317='Commissioner plans'!$C$57,,$E317='Commissioner plans'!$C$66,,$E317='Commissioner plans'!$C$75,$E317='Commissioner plans'!$C$84,$E317='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W317=0,Q317,Q317/SUMIF($C$6:$C$455,$C317,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B317,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":528.13523527232303},{"$f":"IFERROR(IF($W317=0,R317,R317/SUMIF($C$6:$C$455,$C317,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B317,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":538.87047054464608},{"$f":"IFERROR(IF($W317=0,S317,S317/SUMIF($C$6:$C$455,$C317,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B317,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.66344572063713},{"$f":"IFERROR(IF($W317=0,T317,T317/SUMIF($C$6:$C$455,$C317,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B317,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":572.6097814005185},{"$f":"IFERROR(IF($W317=0,U317,U317/SUMIF($C$6:$C$455,$C317,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B317,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":589.70947758429031},null,{"$f":"IF(OR($E317='Impact of trust strategy'!$C$12,$E317='Impact of trust strategy'!$C$21,$E317='Impact of trust strategy'!$C$30,$E317='Impact of trust strategy'!$C$39,$E317='Impact of trust strategy'!$C$48,,$E317='Impact of trust strategy'!$C$57,,$E317='Impact of trust strategy'!$C$66,,$E317='Impact of trust strategy'!$C$75,$E317='Impact of trust strategy'!$C$84,$E317='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD317=0,X317,X317/SUMIF($C$6:$C$455,$C317,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B317,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":530.77591144868461},{"$f":"IFERROR(IF($AD317=0,Y317,Y317/SUMIF($C$6:$C$455,$C317,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B317,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":541.56482289736925},{"$f":"IFERROR(IF($AD317=0,Z317,Z317/SUMIF($C$6:$C$455,$C317,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B317,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":558.44176294924023},{"$f":"IFERROR(IF($AD317=0,AA317,AA317/SUMIF($C$6:$C$455,$C317,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B317,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":575.47283030752101},{"$f":"IFERROR(IF($AD317=0,AB317,AB317/SUMIF($C$6:$C$455,$C317,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B317,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":592.65802497221171},null,"GEF","GE","Test Spec 7","Community","55-64",520,530.77591144868461,541.56482289736925,558.44176294924023,575.47283030752101,592.65802497221171]
["GEG","GE",35,"Test Spec 7Community",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Community","65-74",{"$f":"'Historical volumes'!$J53","v":540},null,{"$f":"H318*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G318,'Demographic Change'!$B$16:$B$24,0))))","v":554.23195999047402},{"$f":"J318*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G318,'Demographic Change'!$B$16:$B$24,0))))","v":568.46391998094794},{"$f":"K318*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G318,'Demographic Change'!$B$16:$B$24,0))))","v":590.75494165277462},{"$f":"L318*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G318,'Demographic Change'!$B$16:$B$24,0))))","v":613.26030007144573},{"$f":"M318*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G318,'Demographic Change'!$B$16:$B$24,0))))","v":635.97999523696137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E318,E318='Non-Demographic Change'!$C$20,E318='Non-Demographic Change'!$C$29,E318='Non-Demographic Change'!$C$38,E318='Non-Demographic Change'!$C$47,E318='Non-Demographic Change'!$C$56,E318='Non-Demographic Change'!$C$65,E318='Non-Demographic Change'!$C$74,E318='Non-Demographic Change'!$C$83,E318='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P318=0,J318,(J318/SUMIF($C$6:$C$455,$C318,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B318,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.23195999047402},{"$f":"IFERROR(IF($P318=0,K318,(K318/SUMIF($C$6:$C$455,$C318,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B318,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.46391998094794},{"$f":"IFERROR(IF($P318=0,L318,(L318/SUMIF($C$6:$C$455,$C318,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B318,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.75494165277462},{"$f":"IFERROR(IF($P318=0,M318,(M318/SUMIF($C$6:$C$455,$C318,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B318,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":613.26030007144573},{"$f":"IFERROR(IF($P318=0,N318,(N318/SUMIF($C$6:$C$455,$C318,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B318,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":635.97999523696137},null,{"$f":"IF(OR($E318='Commissioner plans'!$C$12,$E318='Commissioner plans'!$C$21,$E318='Commissioner plans'!$C$30,$E318='Commissioner plans'!$C$39,$E318='Commissioner plans'!$C$48,,$E318='Commissioner plans'!$C$57,,$E318='Commissioner plans'!$C$66,,$E318='Commissioner plans'!$C$75,$E318='Commissioner plans'!$C$84,$E318='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W318=0,Q318,Q318/SUMIF($C$6:$C$455,$C318,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B318,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":551.4608001905217},{"$f":"IFERROR(IF($W318=0,R318,R318/SUMIF($C$6:$C$455,$C318,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B318,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":565.62160038104321},{"$f":"IFERROR(IF($W318=0,S318,S318/SUMIF($C$6:$C$455,$C318,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B318,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":587.80116694451078},{"$f":"IFERROR(IF($W318=0,T318,T318/SUMIF($C$6:$C$455,$C318,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B318,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":610.19399857108851},{"$f":"IFERROR(IF($W318=0,U318,U318/SUMIF($C$6:$C$455,$C318,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B318,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":632.80009526077652},null,{"$f":"IF(OR($E318='Impact of trust strategy'!$C$12,$E318='Impact of trust strategy'!$C$21,$E318='Impact of trust strategy'!$C$30,$E318='Impact of trust strategy'!$C$39,$E318='Impact of trust strategy'!$C$48,,$E318='Impact of trust strategy'!$C$57,,$E318='Impact of trust strategy'!$C$66,,$E318='Impact of trust strategy'!$C$75,$E318='Impact of trust strategy'!$C$84,$E318='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD318=0,X318,X318/SUMIF($C$6:$C$455,$C318,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B318,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":554.21810419147425},{"$f":"IFERROR(IF($AD318=0,Y318,Y318/SUMIF($C$6:$C$455,$C318,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B318,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":568.44970838294842},{"$f":"IFERROR(IF($AD318=0,Z318,Z318/SUMIF($C$6:$C$455,$C318,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B318,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":590.74017277923326},{"$f":"IFERROR(IF($AD318=0,AA318,AA318/SUMIF($C$6:$C$455,$C318,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B318,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":613.24496856394387},{"$f":"IFERROR(IF($AD318=0,AB318,AB318/SUMIF($C$6:$C$455,$C318,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B318,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":635.96409573708036},null,"GEG","GE","Test Spec 7","Community","65-74",540,554.21810419147425,568.44970838294842,590.74017277923326,613.24496856394387,635.96409573708036]
["GEH","GE",35,"Test Spec 7Community",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Community","75-84",{"$f":"'Historical volumes'!$K53","v":560},null,{"$f":"H319*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G319,'Demographic Change'!$B$16:$B$24,0))))","v":564.98269896193779},{"$f":"J319*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G319,'Demographic Change'!$B$16:$B$24,0))))","v":569.96539792387557},{"$f":"K319*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G319,'Demographic Change'!$B$16:$B$24,0))))","v":577.76239907727813},{"$f":"L319*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G319,'Demographic Change'!$B$16:$B$24,0))))","v":585.65167243367955},{"$f":"M319*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G319,'Demographic Change'!$B$16:$B$24,0))))","v":593.63321799307971},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E319,E319='Non-Demographic Change'!$C$20,E319='Non-Demographic Change'!$C$29,E319='Non-Demographic Change'!$C$38,E319='Non-Demographic Change'!$C$47,E319='Non-Demographic Change'!$C$56,E319='Non-Demographic Change'!$C$65,E319='Non-Demographic Change'!$C$74,E319='Non-Demographic Change'!$C$83,E319='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P319=0,J319,(J319/SUMIF($C$6:$C$455,$C319,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B319,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.98269896193779},{"$f":"IFERROR(IF($P319=0,K319,(K319/SUMIF($C$6:$C$455,$C319,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B319,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.96539792387557},{"$f":"IFERROR(IF($P319=0,L319,(L319/SUMIF($C$6:$C$455,$C319,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B319,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":577.76239907727813},{"$f":"IFERROR(IF($P319=0,M319,(M319/SUMIF($C$6:$C$455,$C319,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B319,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":585.65167243367955},{"$f":"IFERROR(IF($P319=0,N319,(N319/SUMIF($C$6:$C$455,$C319,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B319,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":593.63321799307971},null,{"$f":"IF(OR($E319='Commissioner plans'!$C$12,$E319='Commissioner plans'!$C$21,$E319='Commissioner plans'!$C$30,$E319='Commissioner plans'!$C$39,$E319='Commissioner plans'!$C$48,,$E319='Commissioner plans'!$C$57,,$E319='Commissioner plans'!$C$66,,$E319='Commissioner plans'!$C$75,$E319='Commissioner plans'!$C$84,$E319='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W319=0,Q319,Q319/SUMIF($C$6:$C$455,$C319,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B319,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":562.15778546712806},{"$f":"IFERROR(IF($W319=0,R319,R319/SUMIF($C$6:$C$455,$C319,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B319,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":567.1155709342562},{"$f":"IFERROR(IF($W319=0,S319,S319/SUMIF($C$6:$C$455,$C319,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B319,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":574.87358708189174},{"$f":"IFERROR(IF($W319=0,T319,T319/SUMIF($C$6:$C$455,$C319,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B319,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":582.72341407151112},{"$f":"IFERROR(IF($W319=0,U319,U319/SUMIF($C$6:$C$455,$C319,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B319,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":590.66505190311432},null,{"$f":"IF(OR($E319='Impact of trust strategy'!$C$12,$E319='Impact of trust strategy'!$C$21,$E319='Impact of trust strategy'!$C$30,$E319='Impact of trust strategy'!$C$39,$E319='Impact of trust strategy'!$C$48,,$E319='Impact of trust strategy'!$C$57,,$E319='Impact of trust strategy'!$C$66,,$E319='Impact of trust strategy'!$C$75,$E319='Impact of trust strategy'!$C$84,$E319='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD319=0,X319,X319/SUMIF($C$6:$C$455,$C319,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B319,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":564.96857439446364},{"$f":"IFERROR(IF($AD319=0,Y319,Y319/SUMIF($C$6:$C$455,$C319,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B319,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":569.95114878892741},{"$f":"IFERROR(IF($AD319=0,Z319,Z319/SUMIF($C$6:$C$455,$C319,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B319,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":577.74795501730114},{"$f":"IFERROR(IF($AD319=0,AA319,AA319/SUMIF($C$6:$C$455,$C319,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B319,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":585.63703114186865},{"$f":"IFERROR(IF($AD319=0,AB319,AB319/SUMIF($C$6:$C$455,$C319,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B319,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":593.61837716262983},null,"GEH","GE","Test Spec 7","Community","75-84",560,564.96857439446364,569.95114878892741,577.74795501730114,585.63703114186865,593.61837716262983]
["GEI","GE",35,"Test Spec 7Community",{"$f":"'Instructions and Choices'!$C$33","v":"Test Spec 7"},"Community","85+",{"$f":"'Historical volumes'!$L53","v":580},null,{"$f":"H320*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G320,'Demographic Change'!$B$16:$B$24,0))))","v":556.12376336232649},{"$f":"J320*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G320,'Demographic Change'!$B$16:$B$24,0))))","v":532.24752672465297},{"$f":"K320*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G320,'Demographic Change'!$B$16:$B$24,0))))","v":494.89276940442193},{"$f":"L320*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G320,'Demographic Change'!$B$16:$B$24,0))))","v":457.19142155235369},{"$f":"M320*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G320,'Demographic Change'!$B$16:$B$24,0))))","v":419.10497310935517},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E320,E320='Non-Demographic Change'!$C$20,E320='Non-Demographic Change'!$C$29,E320='Non-Demographic Change'!$C$38,E320='Non-Demographic Change'!$C$47,E320='Non-Demographic Change'!$C$56,E320='Non-Demographic Change'!$C$65,E320='Non-Demographic Change'!$C$74,E320='Non-Demographic Change'!$C$83,E320='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P320=0,J320,(J320/SUMIF($C$6:$C$455,$C320,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B320,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":556.12376336232649},{"$f":"IFERROR(IF($P320=0,K320,(K320/SUMIF($C$6:$C$455,$C320,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B320,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":532.24752672465297},{"$f":"IFERROR(IF($P320=0,L320,(L320/SUMIF($C$6:$C$455,$C320,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B320,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.89276940442193},{"$f":"IFERROR(IF($P320=0,M320,(M320/SUMIF($C$6:$C$455,$C320,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B320,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":457.19142155235369},{"$f":"IFERROR(IF($P320=0,N320,(N320/SUMIF($C$6:$C$455,$C320,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B320,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.10497310935517},null,{"$f":"IF(OR($E320='Commissioner plans'!$C$12,$E320='Commissioner plans'!$C$21,$E320='Commissioner plans'!$C$30,$E320='Commissioner plans'!$C$39,$E320='Commissioner plans'!$C$48,,$E320='Commissioner plans'!$C$57,,$E320='Commissioner plans'!$C$66,,$E320='Commissioner plans'!$C$75,$E320='Commissioner plans'!$C$84,$E320='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W320=0,Q320,Q320/SUMIF($C$6:$C$455,$C320,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B320,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":553.34314454551486},{"$f":"IFERROR(IF($W320=0,R320,R320/SUMIF($C$6:$C$455,$C320,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B320,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":529.5862890910297},{"$f":"IFERROR(IF($W320=0,S320,S320/SUMIF($C$6:$C$455,$C320,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B320,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":492.41830555739983},{"$f":"IFERROR(IF($W320=0,T320,T320/SUMIF($C$6:$C$455,$C320,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B320,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":454.90546444459193},{"$f":"IFERROR(IF($W320=0,U320,U320/SUMIF($C$6:$C$455,$C320,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B320,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.00944824380838},null,{"$f":"IF(OR($E320='Impact of trust strategy'!$C$12,$E320='Impact of trust strategy'!$C$21,$E320='Impact of trust strategy'!$C$30,$E320='Impact of trust strategy'!$C$39,$E320='Impact of trust strategy'!$C$48,,$E320='Impact of trust strategy'!$C$57,,$E320='Impact of trust strategy'!$C$66,,$E320='Impact of trust strategy'!$C$75,$E320='Impact of trust strategy'!$C$84,$E320='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD320=0,X320,X320/SUMIF($C$6:$C$455,$C320,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B320,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":556.10986026824241},{"$f":"IFERROR(IF($AD320=0,Y320,Y320/SUMIF($C$6:$C$455,$C320,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B320,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":532.23422053648483},{"$f":"IFERROR(IF($AD320=0,Z320,Z320/SUMIF($C$6:$C$455,$C320,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B320,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":494.88039708518676},{"$f":"IFERROR(IF($AD320=0,AA320,AA320/SUMIF($C$6:$C$455,$C320,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B320,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":457.17999176681485},{"$f":"IFERROR(IF($AD320=0,AB320,AB320/SUMIF($C$6:$C$455,$C320,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B320,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.09449548502738},null,"GEI","GE","Test Spec 7","Community","85+",580,556.10986026824241,532.23422053648483,494.88039708518676,457.17999176681485,419.09449548502738]
["HAA","HA",36,"Test Spec 8Outpatient",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Outpatient","0-18",{"$f":"'Historical volumes'!$D57","v":320},null,{"$f":"H321*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G321,'Demographic Change'!$B$16:$B$24,0))))","v":323.58987049410212},{"$f":"J321*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G321,'Demographic Change'!$B$16:$B$24,0))))","v":327.17974098820423},{"$f":"K321*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G321,'Demographic Change'!$B$16:$B$24,0))))","v":332.80211168852594},{"$f":"L321*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G321,'Demographic Change'!$B$16:$B$24,0))))","v":338.47727460199616},{"$f":"M321*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G321,'Demographic Change'!$B$16:$B$24,0))))","v":344.205229728615},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E321,E321='Non-Demographic Change'!$C$20,E321='Non-Demographic Change'!$C$29,E321='Non-Demographic Change'!$C$38,E321='Non-Demographic Change'!$C$47,E321='Non-Demographic Change'!$C$56,E321='Non-Demographic Change'!$C$65,E321='Non-Demographic Change'!$C$74,E321='Non-Demographic Change'!$C$83,E321='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P321=0,J321,(J321/SUMIF($C$6:$C$455,$C321,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B321,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":323.58987049410212},{"$f":"IFERROR(IF($P321=0,K321,(K321/SUMIF($C$6:$C$455,$C321,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B321,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.17974098820423},{"$f":"IFERROR(IF($P321=0,L321,(L321/SUMIF($C$6:$C$455,$C321,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B321,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.80211168852594},{"$f":"IFERROR(IF($P321=0,M321,(M321/SUMIF($C$6:$C$455,$C321,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B321,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.47727460199616},{"$f":"IFERROR(IF($P321=0,N321,(N321/SUMIF($C$6:$C$455,$C321,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B321,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.205229728615},null,{"$f":"IF(OR($E321='Commissioner plans'!$C$12,$E321='Commissioner plans'!$C$21,$E321='Commissioner plans'!$C$30,$E321='Commissioner plans'!$C$39,$E321='Commissioner plans'!$C$48,,$E321='Commissioner plans'!$C$57,,$E321='Commissioner plans'!$C$66,,$E321='Commissioner plans'!$C$75,$E321='Commissioner plans'!$C$84,$E321='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W321=0,Q321,Q321/SUMIF($C$6:$C$455,$C321,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B321,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":321.97192114163158},{"$f":"IFERROR(IF($W321=0,R321,R321/SUMIF($C$6:$C$455,$C321,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B321,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":325.54384228326319},{"$f":"IFERROR(IF($W321=0,S321,S321/SUMIF($C$6:$C$455,$C321,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B321,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":331.13810113008333},{"$f":"IFERROR(IF($W321=0,T321,T321/SUMIF($C$6:$C$455,$C321,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B321,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":336.78488822898618},{"$f":"IFERROR(IF($W321=0,U321,U321/SUMIF($C$6:$C$455,$C321,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B321,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":342.4842035799719},null,{"$f":"IF(OR($E321='Impact of trust strategy'!$C$12,$E321='Impact of trust strategy'!$C$21,$E321='Impact of trust strategy'!$C$30,$E321='Impact of trust strategy'!$C$39,$E321='Impact of trust strategy'!$C$48,,$E321='Impact of trust strategy'!$C$57,,$E321='Impact of trust strategy'!$C$66,,$E321='Impact of trust strategy'!$C$75,$E321='Impact of trust strategy'!$C$84,$E321='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD321=0,X321,X321/SUMIF($C$6:$C$455,$C321,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B321,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":323.58178074733968},{"$f":"IFERROR(IF($AD321=0,Y321,Y321/SUMIF($C$6:$C$455,$C321,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B321,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":327.17156149467945},{"$f":"IFERROR(IF($AD321=0,Z321,Z321/SUMIF($C$6:$C$455,$C321,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B321,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":332.79379163573373},{"$f":"IFERROR(IF($AD321=0,AA321,AA321/SUMIF($C$6:$C$455,$C321,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B321,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":338.46881267013106},{"$f":"IFERROR(IF($AD321=0,AB321,AB321/SUMIF($C$6:$C$455,$C321,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B321,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":344.19662459787173},null,"HAA","HA","Test Spec 8","Outpatient","0-18",320,323.58178074733968,327.17156149467945,332.79379163573373,338.46881267013106,344.19662459787173]
["HAB","HA",36,"Test Spec 8Outpatient",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Outpatient","19-24",{"$f":"'Historical volumes'!$E57","v":340},null,{"$f":"H322*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G322,'Demographic Change'!$B$16:$B$24,0))))","v":345.19774011299438},{"$f":"J322*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G322,'Demographic Change'!$B$16:$B$24,0))))","v":350.39548022598876},{"$f":"K322*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G322,'Demographic Change'!$B$16:$B$24,0))))","v":358.53107344632775},{"$f":"L322*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G322,'Demographic Change'!$B$16:$B$24,0))))","v":366.75141242937866},{"$f":"M322*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G322,'Demographic Change'!$B$16:$B$24,0))))","v":375.05649717514137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E322,E322='Non-Demographic Change'!$C$20,E322='Non-Demographic Change'!$C$29,E322='Non-Demographic Change'!$C$38,E322='Non-Demographic Change'!$C$47,E322='Non-Demographic Change'!$C$56,E322='Non-Demographic Change'!$C$65,E322='Non-Demographic Change'!$C$74,E322='Non-Demographic Change'!$C$83,E322='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P322=0,J322,(J322/SUMIF($C$6:$C$455,$C322,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B322,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.19774011299438},{"$f":"IFERROR(IF($P322=0,K322,(K322/SUMIF($C$6:$C$455,$C322,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B322,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.39548022598876},{"$f":"IFERROR(IF($P322=0,L322,(L322/SUMIF($C$6:$C$455,$C322,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B322,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":358.53107344632775},{"$f":"IFERROR(IF($P322=0,M322,(M322/SUMIF($C$6:$C$455,$C322,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B322,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.75141242937866},{"$f":"IFERROR(IF($P322=0,N322,(N322/SUMIF($C$6:$C$455,$C322,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B322,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.05649717514137},null,{"$f":"IF(OR($E322='Commissioner plans'!$C$12,$E322='Commissioner plans'!$C$21,$E322='Commissioner plans'!$C$30,$E322='Commissioner plans'!$C$39,$E322='Commissioner plans'!$C$48,,$E322='Commissioner plans'!$C$57,,$E322='Commissioner plans'!$C$66,,$E322='Commissioner plans'!$C$75,$E322='Commissioner plans'!$C$84,$E322='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W322=0,Q322,Q322/SUMIF($C$6:$C$455,$C322,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B322,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":343.4717514124294},{"$f":"IFERROR(IF($W322=0,R322,R322/SUMIF($C$6:$C$455,$C322,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B322,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":348.64350282485884},{"$f":"IFERROR(IF($W322=0,S322,S322/SUMIF($C$6:$C$455,$C322,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B322,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":356.73841807909611},{"$f":"IFERROR(IF($W322=0,T322,T322/SUMIF($C$6:$C$455,$C322,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B322,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":364.91765536723176},{"$f":"IFERROR(IF($W322=0,U322,U322/SUMIF($C$6:$C$455,$C322,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B322,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.18121468926569},null,{"$f":"IF(OR($E322='Impact of trust strategy'!$C$12,$E322='Impact of trust strategy'!$C$21,$E322='Impact of trust strategy'!$C$30,$E322='Impact of trust strategy'!$C$39,$E322='Impact of trust strategy'!$C$48,,$E322='Impact of trust strategy'!$C$57,,$E322='Impact of trust strategy'!$C$66,,$E322='Impact of trust strategy'!$C$75,$E322='Impact of trust strategy'!$C$84,$E322='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD322=0,X322,X322/SUMIF($C$6:$C$455,$C322,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B322,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":345.18911016949153},{"$f":"IFERROR(IF($AD322=0,Y322,Y322/SUMIF($C$6:$C$455,$C322,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B322,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":350.38672033898308},{"$f":"IFERROR(IF($AD322=0,Z322,Z322/SUMIF($C$6:$C$455,$C322,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B322,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":358.52211016949155},{"$f":"IFERROR(IF($AD322=0,AA322,AA322/SUMIF($C$6:$C$455,$C322,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B322,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":366.74224364406786},{"$f":"IFERROR(IF($AD322=0,AB322,AB322/SUMIF($C$6:$C$455,$C322,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B322,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":375.04712076271198},null,"HAB","HA","Test Spec 8","Outpatient","19-24",340,345.18911016949153,350.38672033898308,358.52211016949155,366.74224364406786,375.04712076271198]
["HAC","HA",36,"Test Spec 8Outpatient",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Outpatient","25-34",{"$f":"'Historical volumes'!$F57","v":360},null,{"$f":"H323*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G323,'Demographic Change'!$B$16:$B$24,0))))","v":363.47074468085111},{"$f":"J323*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G323,'Demographic Change'!$B$16:$B$24,0))))","v":366.94148936170217},{"$f":"K323*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G323,'Demographic Change'!$B$16:$B$24,0))))","v":372.38696808510645},{"$f":"L323*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G323,'Demographic Change'!$B$16:$B$24,0))))","v":377.89228723404261},{"$f":"M323*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G323,'Demographic Change'!$B$16:$B$24,0))))","v":383.45744680851072},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E323,E323='Non-Demographic Change'!$C$20,E323='Non-Demographic Change'!$C$29,E323='Non-Demographic Change'!$C$38,E323='Non-Demographic Change'!$C$47,E323='Non-Demographic Change'!$C$56,E323='Non-Demographic Change'!$C$65,E323='Non-Demographic Change'!$C$74,E323='Non-Demographic Change'!$C$83,E323='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P323=0,J323,(J323/SUMIF($C$6:$C$455,$C323,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B323,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.47074468085111},{"$f":"IFERROR(IF($P323=0,K323,(K323/SUMIF($C$6:$C$455,$C323,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B323,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.94148936170217},{"$f":"IFERROR(IF($P323=0,L323,(L323/SUMIF($C$6:$C$455,$C323,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B323,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":372.38696808510645},{"$f":"IFERROR(IF($P323=0,M323,(M323/SUMIF($C$6:$C$455,$C323,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B323,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.89228723404261},{"$f":"IFERROR(IF($P323=0,N323,(N323/SUMIF($C$6:$C$455,$C323,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B323,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.45744680851072},null,{"$f":"IF(OR($E323='Commissioner plans'!$C$12,$E323='Commissioner plans'!$C$21,$E323='Commissioner plans'!$C$30,$E323='Commissioner plans'!$C$39,$E323='Commissioner plans'!$C$48,,$E323='Commissioner plans'!$C$57,,$E323='Commissioner plans'!$C$66,,$E323='Commissioner plans'!$C$75,$E323='Commissioner plans'!$C$84,$E323='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W323=0,Q323,Q323/SUMIF($C$6:$C$455,$C323,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B323,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":361.65339095744685},{"$f":"IFERROR(IF($W323=0,R323,R323/SUMIF($C$6:$C$455,$C323,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B323,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":365.10678191489365},{"$f":"IFERROR(IF($W323=0,S323,S323/SUMIF($C$6:$C$455,$C323,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B323,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":370.52503324468091},{"$f":"IFERROR(IF($W323=0,T323,T323/SUMIF($C$6:$C$455,$C323,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B323,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.00282579787239},{"$f":"IFERROR(IF($W323=0,U323,U323/SUMIF($C$6:$C$455,$C323,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B323,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":381.54015957446819},null,{"$f":"IF(OR($E323='Impact of trust strategy'!$C$12,$E323='Impact of trust strategy'!$C$21,$E323='Impact of trust strategy'!$C$30,$E323='Impact of trust strategy'!$C$39,$E323='Impact of trust strategy'!$C$48,,$E323='Impact of trust strategy'!$C$57,,$E323='Impact of trust strategy'!$C$66,,$E323='Impact of trust strategy'!$C$75,$E323='Impact of trust strategy'!$C$84,$E323='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD323=0,X323,X323/SUMIF($C$6:$C$455,$C323,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B323,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":363.46165791223405},{"$f":"IFERROR(IF($AD323=0,Y323,Y323/SUMIF($C$6:$C$455,$C323,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B323,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":366.93231582446805},{"$f":"IFERROR(IF($AD323=0,Z323,Z323/SUMIF($C$6:$C$455,$C323,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B323,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":372.3776584109043},{"$f":"IFERROR(IF($AD323=0,AA323,AA323/SUMIF($C$6:$C$455,$C323,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B323,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":377.88283992686172},{"$f":"IFERROR(IF($AD323=0,AB323,AB323/SUMIF($C$6:$C$455,$C323,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B323,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":383.44786037234047},null,"HAC","HA","Test Spec 8","Outpatient","25-34",360,363.46165791223405,366.93231582446805,372.3776584109043,377.88283992686172,383.44786037234047]
["HAD","HA",36,"Test Spec 8Outpatient",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Outpatient","35-44",{"$f":"'Historical volumes'!$G57","v":380},null,{"$f":"H324*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G324,'Demographic Change'!$B$16:$B$24,0))))","v":367.66619519094769},{"$f":"J324*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G324,'Demographic Change'!$B$16:$B$24,0))))","v":355.33239038189532},{"$f":"K324*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G324,'Demographic Change'!$B$16:$B$24,0))))","v":336.03960396039605},{"$f":"L324*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G324,'Demographic Change'!$B$16:$B$24,0))))","v":316.54879773691653},{"$f":"M324*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G324,'Demographic Change'!$B$16:$B$24,0))))","v":296.85997171145681},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E324,E324='Non-Demographic Change'!$C$20,E324='Non-Demographic Change'!$C$29,E324='Non-Demographic Change'!$C$38,E324='Non-Demographic Change'!$C$47,E324='Non-Demographic Change'!$C$56,E324='Non-Demographic Change'!$C$65,E324='Non-Demographic Change'!$C$74,E324='Non-Demographic Change'!$C$83,E324='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P324=0,J324,(J324/SUMIF($C$6:$C$455,$C324,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B324,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.66619519094769},{"$f":"IFERROR(IF($P324=0,K324,(K324/SUMIF($C$6:$C$455,$C324,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B324,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":355.33239038189532},{"$f":"IFERROR(IF($P324=0,L324,(L324/SUMIF($C$6:$C$455,$C324,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B324,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.03960396039605},{"$f":"IFERROR(IF($P324=0,M324,(M324/SUMIF($C$6:$C$455,$C324,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B324,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":316.54879773691653},{"$f":"IFERROR(IF($P324=0,N324,(N324/SUMIF($C$6:$C$455,$C324,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B324,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.85997171145681},null,{"$f":"IF(OR($E324='Commissioner plans'!$C$12,$E324='Commissioner plans'!$C$21,$E324='Commissioner plans'!$C$30,$E324='Commissioner plans'!$C$39,$E324='Commissioner plans'!$C$48,,$E324='Commissioner plans'!$C$57,,$E324='Commissioner plans'!$C$66,,$E324='Commissioner plans'!$C$75,$E324='Commissioner plans'!$C$84,$E324='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W324=0,Q324,Q324/SUMIF($C$6:$C$455,$C324,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B324,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":365.82786421499293},{"$f":"IFERROR(IF($W324=0,R324,R324/SUMIF($C$6:$C$455,$C324,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B324,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":353.55572842998583},{"$f":"IFERROR(IF($W324=0,S324,S324/SUMIF($C$6:$C$455,$C324,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B324,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":334.35940594059406},{"$f":"IFERROR(IF($W324=0,T324,T324/SUMIF($C$6:$C$455,$C324,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B324,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":314.96605374823196},{"$f":"IFERROR(IF($W324=0,U324,U324/SUMIF($C$6:$C$455,$C324,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B324,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":295.37567185289953},null,{"$f":"IF(OR($E324='Impact of trust strategy'!$C$12,$E324='Impact of trust strategy'!$C$21,$E324='Impact of trust strategy'!$C$30,$E324='Impact of trust strategy'!$C$39,$E324='Impact of trust strategy'!$C$48,,$E324='Impact of trust strategy'!$C$57,,$E324='Impact of trust strategy'!$C$66,,$E324='Impact of trust strategy'!$C$75,$E324='Impact of trust strategy'!$C$84,$E324='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD324=0,X324,X324/SUMIF($C$6:$C$455,$C324,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B324,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":367.65700353606786},{"$f":"IFERROR(IF($AD324=0,Y324,Y324/SUMIF($C$6:$C$455,$C324,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B324,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":355.32350707213573},{"$f":"IFERROR(IF($AD324=0,Z324,Z324/SUMIF($C$6:$C$455,$C324,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B324,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":336.03120297029699},{"$f":"IFERROR(IF($AD324=0,AA324,AA324/SUMIF($C$6:$C$455,$C324,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B324,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":316.54088401697311},{"$f":"IFERROR(IF($AD324=0,AB324,AB324/SUMIF($C$6:$C$455,$C324,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B324,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":296.85255021216398},null,"HAD","HA","Test Spec 8","Outpatient","35-44",380,367.65700353606786,355.32350707213573,336.03120297029699,316.54088401697311,296.85255021216398]
["HAE","HA",36,"Test Spec 8Outpatient",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Outpatient","45-54",{"$f":"'Historical volumes'!$H57","v":400},null,{"$f":"H325*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G325,'Demographic Change'!$B$16:$B$24,0))))","v":396.89783743475016},{"$f":"J325*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G325,'Demographic Change'!$B$16:$B$24,0))))","v":393.79567486950032},{"$f":"K325*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G325,'Demographic Change'!$B$16:$B$24,0))))","v":388.93363161819531},{"$f":"L325*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G325,'Demographic Change'!$B$16:$B$24,0))))","v":384.01193139448168},{"$f":"M325*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G325,'Demographic Change'!$B$16:$B$24,0))))","v":379.03057419835937},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E325,E325='Non-Demographic Change'!$C$20,E325='Non-Demographic Change'!$C$29,E325='Non-Demographic Change'!$C$38,E325='Non-Demographic Change'!$C$47,E325='Non-Demographic Change'!$C$56,E325='Non-Demographic Change'!$C$65,E325='Non-Demographic Change'!$C$74,E325='Non-Demographic Change'!$C$83,E325='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P325=0,J325,(J325/SUMIF($C$6:$C$455,$C325,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B325,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.89783743475016},{"$f":"IFERROR(IF($P325=0,K325,(K325/SUMIF($C$6:$C$455,$C325,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B325,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.79567486950032},{"$f":"IFERROR(IF($P325=0,L325,(L325/SUMIF($C$6:$C$455,$C325,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B325,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":388.93363161819531},{"$f":"IFERROR(IF($P325=0,M325,(M325/SUMIF($C$6:$C$455,$C325,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B325,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":384.01193139448168},{"$f":"IFERROR(IF($P325=0,N325,(N325/SUMIF($C$6:$C$455,$C325,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B325,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.03057419835937},null,{"$f":"IF(OR($E325='Commissioner plans'!$C$12,$E325='Commissioner plans'!$C$21,$E325='Commissioner plans'!$C$30,$E325='Commissioner plans'!$C$39,$E325='Commissioner plans'!$C$48,,$E325='Commissioner plans'!$C$57,,$E325='Commissioner plans'!$C$66,,$E325='Commissioner plans'!$C$75,$E325='Commissioner plans'!$C$84,$E325='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W325=0,Q325,Q325/SUMIF($C$6:$C$455,$C325,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B325,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.91334824757638},{"$f":"IFERROR(IF($W325=0,R325,R325/SUMIF($C$6:$C$455,$C325,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B325,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":391.82669649515282},{"$f":"IFERROR(IF($W325=0,S325,S325/SUMIF($C$6:$C$455,$C325,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B325,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":386.98896346010434},{"$f":"IFERROR(IF($W325=0,T325,T325/SUMIF($C$6:$C$455,$C325,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B325,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":382.09187173750928},{"$f":"IFERROR(IF($W325=0,U325,U325/SUMIF($C$6:$C$455,$C325,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B325,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":377.13542132736757},null,{"$f":"IF(OR($E325='Impact of trust strategy'!$C$12,$E325='Impact of trust strategy'!$C$21,$E325='Impact of trust strategy'!$C$30,$E325='Impact of trust strategy'!$C$39,$E325='Impact of trust strategy'!$C$48,,$E325='Impact of trust strategy'!$C$57,,$E325='Impact of trust strategy'!$C$66,,$E325='Impact of trust strategy'!$C$75,$E325='Impact of trust strategy'!$C$84,$E325='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD325=0,X325,X325/SUMIF($C$6:$C$455,$C325,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B325,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.8879149888142},{"$f":"IFERROR(IF($AD325=0,Y325,Y325/SUMIF($C$6:$C$455,$C325,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B325,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":393.78582997762857},{"$f":"IFERROR(IF($AD325=0,Z325,Z325/SUMIF($C$6:$C$455,$C325,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B325,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":388.92390827740485},{"$f":"IFERROR(IF($AD325=0,AA325,AA325/SUMIF($C$6:$C$455,$C325,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B325,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":384.00233109619677},{"$f":"IFERROR(IF($AD325=0,AB325,AB325/SUMIF($C$6:$C$455,$C325,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B325,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":379.02109843400439},null,"HAE","HA","Test Spec 8","Outpatient","45-54",400,396.8879149888142,393.78582997762857,388.92390827740485,384.00233109619677,379.02109843400439]
[{"$f":"CONCATENATE(INDEX($BC$6:$BC$15,MATCH($E326,$BB$6:$BB$15,0)),INDEX($BE$6:$BE$10,MATCH(F326,$BD$6:$BD$10,0)),INDEX($BG$6:$BG$14,MATCH(G326,$BF$6:$BF$14,0)))","v":"HAF"},"HA",36,"Test Spec 8Outpatient",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Outpatient","55-64",{"$f":"'Historical volumes'!$I57","v":420},null,{"$f":"H326*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G326,'Demographic Change'!$B$16:$B$24,0))))","v":428.7143386439422},{"$f":"J326*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G326,'Demographic Change'!$B$16:$B$24,0))))","v":437.4286772878844},{"$f":"K326*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G326,'Demographic Change'!$B$16:$B$24,0))))","v":451.06039273805106},{"$f":"L326*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G326,'Demographic Change'!$B$16:$B$24,0))))","v":464.81659874027412},{"$f":"M326*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G326,'Demographic Change'!$B$16:$B$24,0))))","v":478.6972952945535},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E326,E326='Non-Demographic Change'!$C$20,E326='Non-Demographic Change'!$C$29,E326='Non-Demographic Change'!$C$38,E326='Non-Demographic Change'!$C$47,E326='Non-Demographic Change'!$C$56,E326='Non-Demographic Change'!$C$65,E326='Non-Demographic Change'!$C$74,E326='Non-Demographic Change'!$C$83,E326='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P326=0,J326,(J326/SUMIF($C$6:$C$455,$C326,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B326,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.7143386439422},{"$f":"IFERROR(IF($P326=0,K326,(K326/SUMIF($C$6:$C$455,$C326,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B326,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":437.4286772878844},{"$f":"IFERROR(IF($P326=0,L326,(L326/SUMIF($C$6:$C$455,$C326,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B326,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.06039273805106},{"$f":"IFERROR(IF($P326=0,M326,(M326/SUMIF($C$6:$C$455,$C326,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B326,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.81659874027412},{"$f":"IFERROR(IF($P326=0,N326,(N326/SUMIF($C$6:$C$455,$C326,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B326,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":478.6972952945535},null,{"$f":"IF(OR($E326='Commissioner plans'!$C$12,$E326='Commissioner plans'!$C$21,$E326='Commissioner plans'!$C$30,$E326='Commissioner plans'!$C$39,$E326='Commissioner plans'!$C$48,,$E326='Commissioner plans'!$C$57,,$E326='Commissioner plans'!$C$66,,$E326='Commissioner plans'!$C$75,$E326='Commissioner plans'!$C$84,$E326='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W326=0,Q326,Q326/SUMIF($C$6:$C$455,$C326,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B326,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":426.57076695072249},{"$f":"IFERROR(IF($W326=0,R326,R326/SUMIF($C$6:$C$455,$C326,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B326,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":435.241533901445},{"$f":"IFERROR(IF($W326=0,S326,S326/SUMIF($C$6:$C$455,$C326,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B326,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":448.80509077436085},{"$f":"IFERROR(IF($W326=0,T326,T326/SUMIF($C$6:$C$455,$C326,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B326,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":462.49251574657274},{"$f":"IFERROR(IF($W326=0,U326,U326/SUMIF($C$6:$C$455,$C326,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B326,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":476.30380881808071},null,{"$f":"IF(OR($E326='Impact of trust strategy'!$C$12,$E326='Impact of trust strategy'!$C$21,$E326='Impact of trust strategy'!$C$30,$E326='Impact of trust strategy'!$C$39,$E326='Impact of trust strategy'!$C$48,,$E326='Impact of trust strategy'!$C$57,,$E326='Impact of trust strategy'!$C$66,,$E326='Impact of trust strategy'!$C$75,$E326='Impact of trust strategy'!$C$84,$E326='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD326=0,X326,X326/SUMIF($C$6:$C$455,$C326,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B326,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":428.70362078547606},{"$f":"IFERROR(IF($AD326=0,Y326,Y326/SUMIF($C$6:$C$455,$C326,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B326,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":437.41774157095216},{"$f":"IFERROR(IF($AD326=0,Z326,Z326/SUMIF($C$6:$C$455,$C326,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B326,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":451.04911622823261},{"$f":"IFERROR(IF($AD326=0,AA326,AA326/SUMIF($C$6:$C$455,$C326,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B326,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":464.80497832530557},{"$f":"IFERROR(IF($AD326=0,AB326,AB326/SUMIF($C$6:$C$455,$C326,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B326,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":478.68532786217105},null,"HAF","HA","Test Spec 8","Outpatient","55-64",420,428.70362078547606,437.41774157095216,451.04911622823261,464.80497832530557,478.68532786217105]
["HAG","HA",36,{"$f":"E327&F327","v":"Test Spec 8Outpatient"},{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Outpatient","65-74",{"$f":"'Historical volumes'!$J57","v":440},null,{"$f":"H327*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G327,'Demographic Change'!$B$16:$B$24,0))))","v":451.59641184408991},{"$f":"J327*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G327,'Demographic Change'!$B$16:$B$24,0))))","v":463.19282368817977},{"$f":"K327*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G327,'Demographic Change'!$B$16:$B$24,0))))","v":481.35587838374221},{"$f":"L327*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G327,'Demographic Change'!$B$16:$B$24,0))))","v":499.69357783599276},{"$f":"M327*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G327,'Demographic Change'!$B$16:$B$24,0))))","v":518.20592204493141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E327,E327='Non-Demographic Change'!$C$20,E327='Non-Demographic Change'!$C$29,E327='Non-Demographic Change'!$C$38,E327='Non-Demographic Change'!$C$47,E327='Non-Demographic Change'!$C$56,E327='Non-Demographic Change'!$C$65,E327='Non-Demographic Change'!$C$74,E327='Non-Demographic Change'!$C$83,E327='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P327=0,J327,(J327/SUMIF($C$6:$C$455,$C327,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B327,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.59641184408991},{"$f":"IFERROR(IF($P327=0,K327,(K327/SUMIF($C$6:$C$455,$C327,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B327,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.19282368817977},{"$f":"IFERROR(IF($P327=0,L327,(L327/SUMIF($C$6:$C$455,$C327,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B327,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.35587838374221},{"$f":"IFERROR(IF($P327=0,M327,(M327/SUMIF($C$6:$C$455,$C327,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B327,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":499.69357783599276},{"$f":"IFERROR(IF($P327=0,N327,(N327/SUMIF($C$6:$C$455,$C327,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B327,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":518.20592204493141},null,{"$f":"IF(OR($E327='Commissioner plans'!$C$12,$E327='Commissioner plans'!$C$21,$E327='Commissioner plans'!$C$30,$E327='Commissioner plans'!$C$39,$E327='Commissioner plans'!$C$48,,$E327='Commissioner plans'!$C$57,,$E327='Commissioner plans'!$C$66,,$E327='Commissioner plans'!$C$75,$E327='Commissioner plans'!$C$84,$E327='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W327=0,Q327,Q327/SUMIF($C$6:$C$455,$C327,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B327,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":449.3384297848695},{"$f":"IFERROR(IF($W327=0,R327,R327/SUMIF($C$6:$C$455,$C327,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B327,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.87685956973888},{"$f":"IFERROR(IF($W327=0,S327,S327/SUMIF($C$6:$C$455,$C327,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B327,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":478.94909899182352},{"$f":"IFERROR(IF($W327=0,T327,T327/SUMIF($C$6:$C$455,$C327,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B327,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":497.19510994681281},{"$f":"IFERROR(IF($W327=0,U327,U327/SUMIF($C$6:$C$455,$C327,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B327,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":515.6148924347068},null,{"$f":"IF(OR($E327='Impact of trust strategy'!$C$12,$E327='Impact of trust strategy'!$C$21,$E327='Impact of trust strategy'!$C$30,$E327='Impact of trust strategy'!$C$39,$E327='Impact of trust strategy'!$C$48,,$E327='Impact of trust strategy'!$C$57,,$E327='Impact of trust strategy'!$C$66,,$E327='Impact of trust strategy'!$C$75,$E327='Impact of trust strategy'!$C$84,$E327='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD327=0,X327,X327/SUMIF($C$6:$C$455,$C327,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B327,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":451.5851219337938},{"$f":"IFERROR(IF($AD327=0,Y327,Y327/SUMIF($C$6:$C$455,$C327,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B327,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":463.18124386758751},{"$f":"IFERROR(IF($AD327=0,Z327,Z327/SUMIF($C$6:$C$455,$C327,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B327,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":481.34384448678259},{"$f":"IFERROR(IF($AD327=0,AA327,AA327/SUMIF($C$6:$C$455,$C327,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B327,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":499.68108549654681},{"$f":"IFERROR(IF($AD327=0,AB327,AB327/SUMIF($C$6:$C$455,$C327,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B327,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":518.19296689688031},null,{"$f":"A327","v":"HAG"},{"$f":"B327","v":"HA"},{"$f":"E327","v":"Test Spec 8"},{"$f":"F327","v":"Outpatient"},{"$f":"G327","v":"65-74"},{"$f":"H327","v":440},451.5851219337938,463.18124386758751,481.34384448678259,499.68108549654681,518.19296689688031]
["HAH","HA",{"$f":"IF(F328=F327,C327,C327+1)","v":36},"Test Spec 8Outpatient",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Outpatient","75-84",{"$f":"'Historical volumes'!$K57","v":460},null,{"$f":"H328*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G328,'Demographic Change'!$B$16:$B$24,0))))","v":464.09293129016316},{"$f":"J328*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G328,'Demographic Change'!$B$16:$B$24,0))))","v":468.18586258032633},{"$f":"K328*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G328,'Demographic Change'!$B$16:$B$24,0))))","v":474.5905420991927},{"$f":"L328*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G328,'Demographic Change'!$B$16:$B$24,0))))","v":481.07101664195102},{"$f":"M328*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G328,'Demographic Change'!$B$16:$B$24,0))))","v":487.62728620860116},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E328,E328='Non-Demographic Change'!$C$20,E328='Non-Demographic Change'!$C$29,E328='Non-Demographic Change'!$C$38,E328='Non-Demographic Change'!$C$47,E328='Non-Demographic Change'!$C$56,E328='Non-Demographic Change'!$C$65,E328='Non-Demographic Change'!$C$74,E328='Non-Demographic Change'!$C$83,E328='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P328=0,J328,(J328/SUMIF($C$6:$C$455,$C328,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B328,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.09293129016316},{"$f":"IFERROR(IF($P328=0,K328,(K328/SUMIF($C$6:$C$455,$C328,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B328,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.18586258032633},{"$f":"IFERROR(IF($P328=0,L328,(L328/SUMIF($C$6:$C$455,$C328,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B328,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.5905420991927},{"$f":"IFERROR(IF($P328=0,M328,(M328/SUMIF($C$6:$C$455,$C328,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B328,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.07101664195102},{"$f":"IFERROR(IF($P328=0,N328,(N328/SUMIF($C$6:$C$455,$C328,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B328,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":487.62728620860116},null,{"$f":"IF(OR($E328='Commissioner plans'!$C$12,$E328='Commissioner plans'!$C$21,$E328='Commissioner plans'!$C$30,$E328='Commissioner plans'!$C$39,$E328='Commissioner plans'!$C$48,,$E328='Commissioner plans'!$C$57,,$E328='Commissioner plans'!$C$66,,$E328='Commissioner plans'!$C$75,$E328='Commissioner plans'!$C$84,$E328='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W328=0,Q328,Q328/SUMIF($C$6:$C$455,$C328,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B328,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":461.77246663371238},{"$f":"IFERROR(IF($W328=0,R328,R328/SUMIF($C$6:$C$455,$C328,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B328,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.84493326742466},{"$f":"IFERROR(IF($W328=0,S328,S328/SUMIF($C$6:$C$455,$C328,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B328,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":472.21758938869675},{"$f":"IFERROR(IF($W328=0,T328,T328/SUMIF($C$6:$C$455,$C328,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B328,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":478.66566155874119},{"$f":"IFERROR(IF($W328=0,U328,U328/SUMIF($C$6:$C$455,$C328,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B328,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":485.18914977755816},null,{"$f":"IF(OR($E328='Impact of trust strategy'!$C$12,$E328='Impact of trust strategy'!$C$21,$E328='Impact of trust strategy'!$C$30,$E328='Impact of trust strategy'!$C$39,$E328='Impact of trust strategy'!$C$48,,$E328='Impact of trust strategy'!$C$57,,$E328='Impact of trust strategy'!$C$66,,$E328='Impact of trust strategy'!$C$75,$E328='Impact of trust strategy'!$C$84,$E328='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD328=0,X328,X328/SUMIF($C$6:$C$455,$C328,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B328,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.0813289668809},{"$f":"IFERROR(IF($AD328=0,Y328,Y328/SUMIF($C$6:$C$455,$C328,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B328,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.17415793376176},{"$f":"IFERROR(IF($AD328=0,Z328,Z328/SUMIF($C$6:$C$455,$C328,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B328,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":474.57867733564018},{"$f":"IFERROR(IF($AD328=0,AA328,AA328/SUMIF($C$6:$C$455,$C328,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B328,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":481.05898986653483},{"$f":"IFERROR(IF($AD328=0,AB328,AB328/SUMIF($C$6:$C$455,$C328,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B328,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":487.61509552644588},null,"HAH","HA","Test Spec 8","Outpatient","75-84",460,464.0813289668809,468.17415793376176,474.57867733564018,481.05898986653483,487.61509552644588]
["HAI","HA",36,"Test Spec 8Outpatient",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Outpatient","85+",{"$f":"'Historical volumes'!$L57","v":480},null,{"$f":"H329*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G329,'Demographic Change'!$B$16:$B$24,0))))","v":460.24035588606336},{"$f":"J329*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G329,'Demographic Change'!$B$16:$B$24,0))))","v":440.48071177212665},{"$f":"K329*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G329,'Demographic Change'!$B$16:$B$24,0))))","v":409.56642985193542},{"$f":"L329*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G329,'Demographic Change'!$B$16:$B$24,0))))","v":378.36531438815479},{"$f":"M329*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G329,'Demographic Change'!$B$16:$B$24,0))))","v":346.84549498705258},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E329,E329='Non-Demographic Change'!$C$20,E329='Non-Demographic Change'!$C$29,E329='Non-Demographic Change'!$C$38,E329='Non-Demographic Change'!$C$47,E329='Non-Demographic Change'!$C$56,E329='Non-Demographic Change'!$C$65,E329='Non-Demographic Change'!$C$74,E329='Non-Demographic Change'!$C$83,E329='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P329=0,J329,(J329/SUMIF($C$6:$C$455,$C329,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B329,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.24035588606336},{"$f":"IFERROR(IF($P329=0,K329,(K329/SUMIF($C$6:$C$455,$C329,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B329,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":440.48071177212665},{"$f":"IFERROR(IF($P329=0,L329,(L329/SUMIF($C$6:$C$455,$C329,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B329,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.56642985193542},{"$f":"IFERROR(IF($P329=0,M329,(M329/SUMIF($C$6:$C$455,$C329,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B329,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.36531438815479},{"$f":"IFERROR(IF($P329=0,N329,(N329/SUMIF($C$6:$C$455,$C329,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B329,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.84549498705258},null,{"$f":"IF(OR($E329='Commissioner plans'!$C$12,$E329='Commissioner plans'!$C$21,$E329='Commissioner plans'!$C$30,$E329='Commissioner plans'!$C$39,$E329='Commissioner plans'!$C$48,,$E329='Commissioner plans'!$C$57,,$E329='Commissioner plans'!$C$66,,$E329='Commissioner plans'!$C$75,$E329='Commissioner plans'!$C$84,$E329='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W329=0,Q329,Q329/SUMIF($C$6:$C$455,$C329,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B329,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.93915410663305},{"$f":"IFERROR(IF($W329=0,R329,R329/SUMIF($C$6:$C$455,$C329,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B329,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":438.27830821326603},{"$f":"IFERROR(IF($W329=0,S329,S329/SUMIF($C$6:$C$455,$C329,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B329,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":407.51859770267572},{"$f":"IFERROR(IF($W329=0,T329,T329/SUMIF($C$6:$C$455,$C329,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B329,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.473487816214},{"$f":"IFERROR(IF($W329=0,U329,U329/SUMIF($C$6:$C$455,$C329,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B329,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":345.11126751211731},null,{"$f":"IF(OR($E329='Impact of trust strategy'!$C$12,$E329='Impact of trust strategy'!$C$21,$E329='Impact of trust strategy'!$C$30,$E329='Impact of trust strategy'!$C$39,$E329='Impact of trust strategy'!$C$48,,$E329='Impact of trust strategy'!$C$57,,$E329='Impact of trust strategy'!$C$66,,$E329='Impact of trust strategy'!$C$75,$E329='Impact of trust strategy'!$C$84,$E329='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD329=0,X329,X329/SUMIF($C$6:$C$455,$C329,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B329,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":460.22884987716617},{"$f":"IFERROR(IF($AD329=0,Y329,Y329/SUMIF($C$6:$C$455,$C329,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B329,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":440.46969975433234},{"$f":"IFERROR(IF($AD329=0,Z329,Z329/SUMIF($C$6:$C$455,$C329,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B329,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":409.55619069118904},{"$f":"IFERROR(IF($AD329=0,AA329,AA329/SUMIF($C$6:$C$455,$C329,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B329,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":378.35585525529501},{"$f":"IFERROR(IF($AD329=0,AB329,AB329/SUMIF($C$6:$C$455,$C329,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B329,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":346.83682384967784},null,"HAI","HA","Test Spec 8","Outpatient","85+",480,460.22884987716617,440.46969975433234,409.55619069118904,378.35585525529501,346.83682384967784]
["HBA","HB",37,"Test Spec 8Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Elective","0-18",{"$f":"'Historical volumes'!$D58","v":350},null,{"$f":"H330*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G330,'Demographic Change'!$B$16:$B$24,0))))","v":353.9264208529242},{"$f":"J330*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G330,'Demographic Change'!$B$16:$B$24,0))))","v":357.85284170584839},{"$f":"K330*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G330,'Demographic Change'!$B$16:$B$24,0))))","v":364.00230965932525},{"$f":"L330*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G330,'Demographic Change'!$B$16:$B$24,0))))","v":370.20951909593333},{"$f":"M330*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G330,'Demographic Change'!$B$16:$B$24,0))))","v":376.47447001567269},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E330,E330='Non-Demographic Change'!$C$20,E330='Non-Demographic Change'!$C$29,E330='Non-Demographic Change'!$C$38,E330='Non-Demographic Change'!$C$47,E330='Non-Demographic Change'!$C$56,E330='Non-Demographic Change'!$C$65,E330='Non-Demographic Change'!$C$74,E330='Non-Demographic Change'!$C$83,E330='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P330=0,J330,(J330/SUMIF($C$6:$C$455,$C330,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B330,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.9264208529242},{"$f":"IFERROR(IF($P330=0,K330,(K330/SUMIF($C$6:$C$455,$C330,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B330,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.85284170584839},{"$f":"IFERROR(IF($P330=0,L330,(L330/SUMIF($C$6:$C$455,$C330,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B330,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.00230965932525},{"$f":"IFERROR(IF($P330=0,M330,(M330/SUMIF($C$6:$C$455,$C330,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B330,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":370.20951909593333},{"$f":"IFERROR(IF($P330=0,N330,(N330/SUMIF($C$6:$C$455,$C330,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B330,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.47447001567269},null,{"$f":"IF(OR($E330='Commissioner plans'!$C$12,$E330='Commissioner plans'!$C$21,$E330='Commissioner plans'!$C$30,$E330='Commissioner plans'!$C$39,$E330='Commissioner plans'!$C$48,,$E330='Commissioner plans'!$C$57,,$E330='Commissioner plans'!$C$66,,$E330='Commissioner plans'!$C$75,$E330='Commissioner plans'!$C$84,$E330='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W330=0,Q330,Q330/SUMIF($C$6:$C$455,$C330,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B330,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":352.15678874865955},{"$f":"IFERROR(IF($W330=0,R330,R330/SUMIF($C$6:$C$455,$C330,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B330,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":356.06357749731916},{"$f":"IFERROR(IF($W330=0,S330,S330/SUMIF($C$6:$C$455,$C330,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B330,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":362.18229811102862},{"$f":"IFERROR(IF($W330=0,T330,T330/SUMIF($C$6:$C$455,$C330,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B330,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":368.35847150045367},{"$f":"IFERROR(IF($W330=0,U330,U330/SUMIF($C$6:$C$455,$C330,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B330,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":374.59209766559434},null,{"$f":"IF(OR($E330='Impact of trust strategy'!$C$12,$E330='Impact of trust strategy'!$C$21,$E330='Impact of trust strategy'!$C$30,$E330='Impact of trust strategy'!$C$39,$E330='Impact of trust strategy'!$C$48,,$E330='Impact of trust strategy'!$C$57,,$E330='Impact of trust strategy'!$C$66,,$E330='Impact of trust strategy'!$C$75,$E330='Impact of trust strategy'!$C$84,$E330='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD330=0,X330,X330/SUMIF($C$6:$C$455,$C330,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B330,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":353.91757269240281},{"$f":"IFERROR(IF($AD330=0,Y330,Y330/SUMIF($C$6:$C$455,$C330,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B330,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":357.84389538480571},{"$f":"IFERROR(IF($AD330=0,Z330,Z330/SUMIF($C$6:$C$455,$C330,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B330,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":363.99320960158371},{"$f":"IFERROR(IF($AD330=0,AA330,AA330/SUMIF($C$6:$C$455,$C330,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B330,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":370.20026385795592},{"$f":"IFERROR(IF($AD330=0,AB330,AB330/SUMIF($C$6:$C$455,$C330,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B330,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":376.46505815392226},null,"HBA","HB","Test Spec 8","Elective","0-18",350,353.91757269240281,357.84389538480571,363.99320960158371,370.20026385795592,376.46505815392226]
["HBB","HB",37,"Test Spec 8Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Elective","19-24",{"$f":"'Historical volumes'!$E58","v":370},null,{"$f":"H331*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G331,'Demographic Change'!$B$16:$B$24,0))))","v":375.65636424061154},{"$f":"J331*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G331,'Demographic Change'!$B$16:$B$24,0))))","v":381.31272848122308},{"$f":"K331*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G331,'Demographic Change'!$B$16:$B$24,0))))","v":390.16616816218016},{"$f":"L331*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G331,'Demographic Change'!$B$16:$B$24,0))))","v":399.11183117314727},{"$f":"M331*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G331,'Demographic Change'!$B$16:$B$24,0))))","v":408.14971751412429},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E331,E331='Non-Demographic Change'!$C$20,E331='Non-Demographic Change'!$C$29,E331='Non-Demographic Change'!$C$38,E331='Non-Demographic Change'!$C$47,E331='Non-Demographic Change'!$C$56,E331='Non-Demographic Change'!$C$65,E331='Non-Demographic Change'!$C$74,E331='Non-Demographic Change'!$C$83,E331='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P331=0,J331,(J331/SUMIF($C$6:$C$455,$C331,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B331,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.65636424061154},{"$f":"IFERROR(IF($P331=0,K331,(K331/SUMIF($C$6:$C$455,$C331,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B331,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":381.31272848122308},{"$f":"IFERROR(IF($P331=0,L331,(L331/SUMIF($C$6:$C$455,$C331,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B331,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":390.16616816218016},{"$f":"IFERROR(IF($P331=0,M331,(M331/SUMIF($C$6:$C$455,$C331,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B331,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.11183117314727},{"$f":"IFERROR(IF($P331=0,N331,(N331/SUMIF($C$6:$C$455,$C331,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B331,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.14971751412429},null,{"$f":"IF(OR($E331='Commissioner plans'!$C$12,$E331='Commissioner plans'!$C$21,$E331='Commissioner plans'!$C$30,$E331='Commissioner plans'!$C$39,$E331='Commissioner plans'!$C$48,,$E331='Commissioner plans'!$C$57,,$E331='Commissioner plans'!$C$66,,$E331='Commissioner plans'!$C$75,$E331='Commissioner plans'!$C$84,$E331='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W331=0,Q331,Q331/SUMIF($C$6:$C$455,$C331,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B331,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":373.77808241940846},{"$f":"IFERROR(IF($W331=0,R331,R331/SUMIF($C$6:$C$455,$C331,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B331,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":379.40616483881695},{"$f":"IFERROR(IF($W331=0,S331,S331/SUMIF($C$6:$C$455,$C331,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B331,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":388.21533732136925},{"$f":"IFERROR(IF($W331=0,T331,T331/SUMIF($C$6:$C$455,$C331,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B331,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.11627201728152},{"$f":"IFERROR(IF($W331=0,U331,U331/SUMIF($C$6:$C$455,$C331,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B331,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":406.10896892655364},null,{"$f":"IF(OR($E331='Impact of trust strategy'!$C$12,$E331='Impact of trust strategy'!$C$21,$E331='Impact of trust strategy'!$C$30,$E331='Impact of trust strategy'!$C$39,$E331='Impact of trust strategy'!$C$48,,$E331='Impact of trust strategy'!$C$57,,$E331='Impact of trust strategy'!$C$66,,$E331='Impact of trust strategy'!$C$75,$E331='Impact of trust strategy'!$C$84,$E331='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD331=0,X331,X331/SUMIF($C$6:$C$455,$C331,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B331,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":375.64697283150548},{"$f":"IFERROR(IF($AD331=0,Y331,Y331/SUMIF($C$6:$C$455,$C331,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B331,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":381.30319566301097},{"$f":"IFERROR(IF($AD331=0,Z331,Z331/SUMIF($C$6:$C$455,$C331,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B331,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":390.15641400797603},{"$f":"IFERROR(IF($AD331=0,AA331,AA331/SUMIF($C$6:$C$455,$C331,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B331,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.10185337736789},{"$f":"IFERROR(IF($AD331=0,AB331,AB331/SUMIF($C$6:$C$455,$C331,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B331,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":408.13951377118639},null,"HBB","HB","Test Spec 8","Elective","19-24",370,375.64697283150548,381.30319566301097,390.15641400797603,399.10185337736789,408.13951377118639]
["HBC","HB",37,"Test Spec 8Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Elective","25-34",{"$f":"'Historical volumes'!$F58","v":390},null,{"$f":"H332*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G332,'Demographic Change'!$B$16:$B$24,0))))","v":393.75997340425533},{"$f":"J332*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G332,'Demographic Change'!$B$16:$B$24,0))))","v":397.51994680851067},{"$f":"K332*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G332,'Demographic Change'!$B$16:$B$24,0))))","v":403.419215425532},{"$f":"L332*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G332,'Demographic Change'!$B$16:$B$24,0))))","v":409.38331117021283},{"$f":"M332*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G332,'Demographic Change'!$B$16:$B$24,0))))","v":415.41223404255328},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E332,E332='Non-Demographic Change'!$C$20,E332='Non-Demographic Change'!$C$29,E332='Non-Demographic Change'!$C$38,E332='Non-Demographic Change'!$C$47,E332='Non-Demographic Change'!$C$56,E332='Non-Demographic Change'!$C$65,E332='Non-Demographic Change'!$C$74,E332='Non-Demographic Change'!$C$83,E332='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P332=0,J332,(J332/SUMIF($C$6:$C$455,$C332,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B332,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.75997340425533},{"$f":"IFERROR(IF($P332=0,K332,(K332/SUMIF($C$6:$C$455,$C332,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B332,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.51994680851067},{"$f":"IFERROR(IF($P332=0,L332,(L332/SUMIF($C$6:$C$455,$C332,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B332,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":403.419215425532},{"$f":"IFERROR(IF($P332=0,M332,(M332/SUMIF($C$6:$C$455,$C332,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B332,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.38331117021283},{"$f":"IFERROR(IF($P332=0,N332,(N332/SUMIF($C$6:$C$455,$C332,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B332,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":415.41223404255328},null,{"$f":"IF(OR($E332='Commissioner plans'!$C$12,$E332='Commissioner plans'!$C$21,$E332='Commissioner plans'!$C$30,$E332='Commissioner plans'!$C$39,$E332='Commissioner plans'!$C$48,,$E332='Commissioner plans'!$C$57,,$E332='Commissioner plans'!$C$66,,$E332='Commissioner plans'!$C$75,$E332='Commissioner plans'!$C$84,$E332='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W332=0,Q332,Q332/SUMIF($C$6:$C$455,$C332,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B332,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":391.79117353723404},{"$f":"IFERROR(IF($W332=0,R332,R332/SUMIF($C$6:$C$455,$C332,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B332,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":395.53234707446813},{"$f":"IFERROR(IF($W332=0,S332,S332/SUMIF($C$6:$C$455,$C332,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B332,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":401.40211934840431},{"$f":"IFERROR(IF($W332=0,T332,T332/SUMIF($C$6:$C$455,$C332,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B332,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":407.33639461436178},{"$f":"IFERROR(IF($W332=0,U332,U332/SUMIF($C$6:$C$455,$C332,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B332,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":413.33517287234054},null,{"$f":"IF(OR($E332='Impact of trust strategy'!$C$12,$E332='Impact of trust strategy'!$C$21,$E332='Impact of trust strategy'!$C$30,$E332='Impact of trust strategy'!$C$39,$E332='Impact of trust strategy'!$C$48,,$E332='Impact of trust strategy'!$C$57,,$E332='Impact of trust strategy'!$C$66,,$E332='Impact of trust strategy'!$C$75,$E332='Impact of trust strategy'!$C$84,$E332='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD332=0,X332,X332/SUMIF($C$6:$C$455,$C332,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B332,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":393.75012940492019},{"$f":"IFERROR(IF($AD332=0,Y332,Y332/SUMIF($C$6:$C$455,$C332,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B332,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":397.51000880984043},{"$f":"IFERROR(IF($AD332=0,Z332,Z332/SUMIF($C$6:$C$455,$C332,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B332,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":403.40912994514628},{"$f":"IFERROR(IF($AD332=0,AA332,AA332/SUMIF($C$6:$C$455,$C332,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B332,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":409.37307658743356},{"$f":"IFERROR(IF($AD332=0,AB332,AB332/SUMIF($C$6:$C$455,$C332,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B332,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":415.40184873670222},null,"HBC","HB","Test Spec 8","Elective","25-34",390,393.75012940492019,397.51000880984043,403.40912994514628,409.37307658743356,415.40184873670222]
["HBD","HB",37,"Test Spec 8Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Elective","35-44",{"$f":"'Historical volumes'!$G58","v":410},null,{"$f":"H333*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G333,'Demographic Change'!$B$16:$B$24,0))))","v":396.6924737586541},{"$f":"J333*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G333,'Demographic Change'!$B$16:$B$24,0))))","v":383.38494751730815},{"$f":"K333*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G333,'Demographic Change'!$B$16:$B$24,0))))","v":362.56904637832207},{"$f":"L333*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G333,'Demographic Change'!$B$16:$B$24,0))))","v":341.53949229509419},{"$f":"M333*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G333,'Demographic Change'!$B$16:$B$24,0))))","v":320.29628526762451},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E333,E333='Non-Demographic Change'!$C$20,E333='Non-Demographic Change'!$C$29,E333='Non-Demographic Change'!$C$38,E333='Non-Demographic Change'!$C$47,E333='Non-Demographic Change'!$C$56,E333='Non-Demographic Change'!$C$65,E333='Non-Demographic Change'!$C$74,E333='Non-Demographic Change'!$C$83,E333='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P333=0,J333,(J333/SUMIF($C$6:$C$455,$C333,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B333,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.6924737586541},{"$f":"IFERROR(IF($P333=0,K333,(K333/SUMIF($C$6:$C$455,$C333,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B333,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.38494751730815},{"$f":"IFERROR(IF($P333=0,L333,(L333/SUMIF($C$6:$C$455,$C333,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B333,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.56904637832207},{"$f":"IFERROR(IF($P333=0,M333,(M333/SUMIF($C$6:$C$455,$C333,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B333,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.53949229509419},{"$f":"IFERROR(IF($P333=0,N333,(N333/SUMIF($C$6:$C$455,$C333,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B333,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.29628526762451},null,{"$f":"IF(OR($E333='Commissioner plans'!$C$12,$E333='Commissioner plans'!$C$21,$E333='Commissioner plans'!$C$30,$E333='Commissioner plans'!$C$39,$E333='Commissioner plans'!$C$48,,$E333='Commissioner plans'!$C$57,,$E333='Commissioner plans'!$C$66,,$E333='Commissioner plans'!$C$75,$E333='Commissioner plans'!$C$84,$E333='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W333=0,Q333,Q333/SUMIF($C$6:$C$455,$C333,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B333,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.70901138986085},{"$f":"IFERROR(IF($W333=0,R333,R333/SUMIF($C$6:$C$455,$C333,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B333,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":381.46802277972159},{"$f":"IFERROR(IF($W333=0,S333,S333/SUMIF($C$6:$C$455,$C333,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B333,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":360.75620114643044},{"$f":"IFERROR(IF($W333=0,T333,T333/SUMIF($C$6:$C$455,$C333,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B333,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":339.83179483361874},{"$f":"IFERROR(IF($W333=0,U333,U333/SUMIF($C$6:$C$455,$C333,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B333,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":318.69480384128639},null,{"$f":"IF(OR($E333='Impact of trust strategy'!$C$12,$E333='Impact of trust strategy'!$C$21,$E333='Impact of trust strategy'!$C$30,$E333='Impact of trust strategy'!$C$39,$E333='Impact of trust strategy'!$C$48,,$E333='Impact of trust strategy'!$C$57,,$E333='Impact of trust strategy'!$C$66,,$E333='Impact of trust strategy'!$C$75,$E333='Impact of trust strategy'!$C$84,$E333='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD333=0,X333,X333/SUMIF($C$6:$C$455,$C333,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B333,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.68255644681011},{"$f":"IFERROR(IF($AD333=0,Y333,Y333/SUMIF($C$6:$C$455,$C333,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B333,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":383.37536289362015},{"$f":"IFERROR(IF($AD333=0,Z333,Z333/SUMIF($C$6:$C$455,$C333,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B333,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":362.55998215216255},{"$f":"IFERROR(IF($AD333=0,AA333,AA333/SUMIF($C$6:$C$455,$C333,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B333,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":341.53095380778683},{"$f":"IFERROR(IF($AD333=0,AB333,AB333/SUMIF($C$6:$C$455,$C333,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B333,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":320.28827786049277},null,"HBD","HB","Test Spec 8","Elective","35-44",410,396.68255644681011,383.37536289362015,362.55998215216255,341.53095380778683,320.28827786049277]
["HBE","HB",37,"Test Spec 8Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Elective","45-54",{"$f":"'Historical volumes'!$H58","v":430},null,{"$f":"H334*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G334,'Demographic Change'!$B$16:$B$24,0))))","v":426.66517524235644},{"$f":"J334*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G334,'Demographic Change'!$B$16:$B$24,0))))","v":423.33035048471288},{"$f":"K334*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G334,'Demographic Change'!$B$16:$B$24,0))))","v":418.10365398956003},{"$f":"L334*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G334,'Demographic Change'!$B$16:$B$24,0))))","v":412.81282624906788},{"$f":"M334*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G334,'Demographic Change'!$B$16:$B$24,0))))","v":407.45786726323644},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E334,E334='Non-Demographic Change'!$C$20,E334='Non-Demographic Change'!$C$29,E334='Non-Demographic Change'!$C$38,E334='Non-Demographic Change'!$C$47,E334='Non-Demographic Change'!$C$56,E334='Non-Demographic Change'!$C$65,E334='Non-Demographic Change'!$C$74,E334='Non-Demographic Change'!$C$83,E334='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P334=0,J334,(J334/SUMIF($C$6:$C$455,$C334,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B334,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.66517524235644},{"$f":"IFERROR(IF($P334=0,K334,(K334/SUMIF($C$6:$C$455,$C334,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B334,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.33035048471288},{"$f":"IFERROR(IF($P334=0,L334,(L334/SUMIF($C$6:$C$455,$C334,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B334,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.10365398956003},{"$f":"IFERROR(IF($P334=0,M334,(M334/SUMIF($C$6:$C$455,$C334,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B334,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.81282624906788},{"$f":"IFERROR(IF($P334=0,N334,(N334/SUMIF($C$6:$C$455,$C334,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B334,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":407.45786726323644},null,{"$f":"IF(OR($E334='Commissioner plans'!$C$12,$E334='Commissioner plans'!$C$21,$E334='Commissioner plans'!$C$30,$E334='Commissioner plans'!$C$39,$E334='Commissioner plans'!$C$48,,$E334='Commissioner plans'!$C$57,,$E334='Commissioner plans'!$C$66,,$E334='Commissioner plans'!$C$75,$E334='Commissioner plans'!$C$84,$E334='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W334=0,Q334,Q334/SUMIF($C$6:$C$455,$C334,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B334,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.53184936614468},{"$f":"IFERROR(IF($W334=0,R334,R334/SUMIF($C$6:$C$455,$C334,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B334,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":421.21369873228929},{"$f":"IFERROR(IF($W334=0,S334,S334/SUMIF($C$6:$C$455,$C334,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B334,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":416.01313571961225},{"$f":"IFERROR(IF($W334=0,T334,T334/SUMIF($C$6:$C$455,$C334,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B334,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.74876211782254},{"$f":"IFERROR(IF($W334=0,U334,U334/SUMIF($C$6:$C$455,$C334,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B334,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":405.42057792692026},null,{"$f":"IF(OR($E334='Impact of trust strategy'!$C$12,$E334='Impact of trust strategy'!$C$21,$E334='Impact of trust strategy'!$C$30,$E334='Impact of trust strategy'!$C$39,$E334='Impact of trust strategy'!$C$48,,$E334='Impact of trust strategy'!$C$57,,$E334='Impact of trust strategy'!$C$66,,$E334='Impact of trust strategy'!$C$75,$E334='Impact of trust strategy'!$C$84,$E334='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD334=0,X334,X334/SUMIF($C$6:$C$455,$C334,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B334,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.65450861297535},{"$f":"IFERROR(IF($AD334=0,Y334,Y334/SUMIF($C$6:$C$455,$C334,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B334,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":423.31976722595067},{"$f":"IFERROR(IF($AD334=0,Z334,Z334/SUMIF($C$6:$C$455,$C334,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B334,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":418.09320139821028},{"$f":"IFERROR(IF($AD334=0,AA334,AA334/SUMIF($C$6:$C$455,$C334,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B334,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.80250592841162},{"$f":"IFERROR(IF($AD334=0,AB334,AB334/SUMIF($C$6:$C$455,$C334,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B334,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":407.44768081655479},null,"HBE","HB","Test Spec 8","Elective","45-54",430,426.65450861297535,423.31976722595067,418.09320139821028,412.80250592841162,407.44768081655479]
["HBF","HB",37,"Test Spec 8Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Elective","55-64",{"$f":"'Historical volumes'!$I58","v":450},null,{"$f":"H335*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G335,'Demographic Change'!$B$16:$B$24,0))))","v":459.33679140422379},{"$f":"J335*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G335,'Demographic Change'!$B$16:$B$24,0))))","v":468.67358280844758},{"$f":"K335*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G335,'Demographic Change'!$B$16:$B$24,0))))","v":483.27899221934047},{"$f":"L335*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G335,'Demographic Change'!$B$16:$B$24,0))))","v":498.01778436457948},{"$f":"M335*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G335,'Demographic Change'!$B$16:$B$24,0))))","v":512.88995924416452},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E335,E335='Non-Demographic Change'!$C$20,E335='Non-Demographic Change'!$C$29,E335='Non-Demographic Change'!$C$38,E335='Non-Demographic Change'!$C$47,E335='Non-Demographic Change'!$C$56,E335='Non-Demographic Change'!$C$65,E335='Non-Demographic Change'!$C$74,E335='Non-Demographic Change'!$C$83,E335='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P335=0,J335,(J335/SUMIF($C$6:$C$455,$C335,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B335,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.33679140422379},{"$f":"IFERROR(IF($P335=0,K335,(K335/SUMIF($C$6:$C$455,$C335,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B335,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.67358280844758},{"$f":"IFERROR(IF($P335=0,L335,(L335/SUMIF($C$6:$C$455,$C335,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B335,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":483.27899221934047},{"$f":"IFERROR(IF($P335=0,M335,(M335/SUMIF($C$6:$C$455,$C335,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B335,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.01778436457948},{"$f":"IFERROR(IF($P335=0,N335,(N335/SUMIF($C$6:$C$455,$C335,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B335,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.88995924416452},null,{"$f":"IF(OR($E335='Commissioner plans'!$C$12,$E335='Commissioner plans'!$C$21,$E335='Commissioner plans'!$C$30,$E335='Commissioner plans'!$C$39,$E335='Commissioner plans'!$C$48,,$E335='Commissioner plans'!$C$57,,$E335='Commissioner plans'!$C$66,,$E335='Commissioner plans'!$C$75,$E335='Commissioner plans'!$C$84,$E335='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W335=0,Q335,Q335/SUMIF($C$6:$C$455,$C335,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B335,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.04010744720267},{"$f":"IFERROR(IF($W335=0,R335,R335/SUMIF($C$6:$C$455,$C335,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B335,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.33021489440534},{"$f":"IFERROR(IF($W335=0,S335,S335/SUMIF($C$6:$C$455,$C335,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B335,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":480.86259725824374},{"$f":"IFERROR(IF($W335=0,T335,T335/SUMIF($C$6:$C$455,$C335,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B335,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":495.52769544275657},{"$f":"IFERROR(IF($W335=0,U335,U335/SUMIF($C$6:$C$455,$C335,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B335,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":510.32550944794372},null,{"$f":"IF(OR($E335='Impact of trust strategy'!$C$12,$E335='Impact of trust strategy'!$C$21,$E335='Impact of trust strategy'!$C$30,$E335='Impact of trust strategy'!$C$39,$E335='Impact of trust strategy'!$C$48,,$E335='Impact of trust strategy'!$C$57,,$E335='Impact of trust strategy'!$C$66,,$E335='Impact of trust strategy'!$C$75,$E335='Impact of trust strategy'!$C$84,$E335='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD335=0,X335,X335/SUMIF($C$6:$C$455,$C335,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B335,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":459.32530798443861},{"$f":"IFERROR(IF($AD335=0,Y335,Y335/SUMIF($C$6:$C$455,$C335,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B335,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.66186596887729},{"$f":"IFERROR(IF($AD335=0,Z335,Z335/SUMIF($C$6:$C$455,$C335,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B335,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":483.26691024453493},{"$f":"IFERROR(IF($AD335=0,AA335,AA335/SUMIF($C$6:$C$455,$C335,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B335,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":498.00533391997027},{"$f":"IFERROR(IF($AD335=0,AB335,AB335/SUMIF($C$6:$C$455,$C335,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B335,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":512.87713699518338},null,"HBF","HB","Test Spec 8","Elective","55-64",450,459.32530798443861,468.66186596887729,483.26691024453493,498.00533391997027,512.87713699518338]
["HBG","HB",37,"Test Spec 8Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Elective","65-74",{"$f":"'Historical volumes'!$J58","v":470},null,{"$f":"H336*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G336,'Demographic Change'!$B$16:$B$24,0))))","v":482.38707628800512},{"$f":"J336*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G336,'Demographic Change'!$B$16:$B$24,0))))","v":494.77415257601018},{"$f":"K336*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G336,'Demographic Change'!$B$16:$B$24,0))))","v":514.17559736445185},{"$f":"L336*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G336,'Demographic Change'!$B$16:$B$24,0))))","v":533.76359450662858},{"$f":"M336*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G336,'Demographic Change'!$B$16:$B$24,0))))","v":553.53814400254032},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E336,E336='Non-Demographic Change'!$C$20,E336='Non-Demographic Change'!$C$29,E336='Non-Demographic Change'!$C$38,E336='Non-Demographic Change'!$C$47,E336='Non-Demographic Change'!$C$56,E336='Non-Demographic Change'!$C$65,E336='Non-Demographic Change'!$C$74,E336='Non-Demographic Change'!$C$83,E336='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P336=0,J336,(J336/SUMIF($C$6:$C$455,$C336,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B336,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.38707628800512},{"$f":"IFERROR(IF($P336=0,K336,(K336/SUMIF($C$6:$C$455,$C336,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B336,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.77415257601018},{"$f":"IFERROR(IF($P336=0,L336,(L336/SUMIF($C$6:$C$455,$C336,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B336,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":514.17559736445185},{"$f":"IFERROR(IF($P336=0,M336,(M336/SUMIF($C$6:$C$455,$C336,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B336,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.76359450662858},{"$f":"IFERROR(IF($P336=0,N336,(N336/SUMIF($C$6:$C$455,$C336,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B336,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.53814400254032},null,{"$f":"IF(OR($E336='Commissioner plans'!$C$12,$E336='Commissioner plans'!$C$21,$E336='Commissioner plans'!$C$30,$E336='Commissioner plans'!$C$39,$E336='Commissioner plans'!$C$48,,$E336='Commissioner plans'!$C$57,,$E336='Commissioner plans'!$C$66,,$E336='Commissioner plans'!$C$75,$E336='Commissioner plans'!$C$84,$E336='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W336=0,Q336,Q336/SUMIF($C$6:$C$455,$C336,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B336,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":479.97514090656512},{"$f":"IFERROR(IF($W336=0,R336,R336/SUMIF($C$6:$C$455,$C336,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B336,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":492.3002818131302},{"$f":"IFERROR(IF($W336=0,S336,S336/SUMIF($C$6:$C$455,$C336,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B336,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":511.60471937762958},{"$f":"IFERROR(IF($W336=0,T336,T336/SUMIF($C$6:$C$455,$C336,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B336,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":531.09477653409544},{"$f":"IFERROR(IF($W336=0,U336,U336/SUMIF($C$6:$C$455,$C336,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B336,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":550.77045328252757},null,{"$f":"IF(OR($E336='Impact of trust strategy'!$C$12,$E336='Impact of trust strategy'!$C$21,$E336='Impact of trust strategy'!$C$30,$E336='Impact of trust strategy'!$C$39,$E336='Impact of trust strategy'!$C$48,,$E336='Impact of trust strategy'!$C$57,,$E336='Impact of trust strategy'!$C$66,,$E336='Impact of trust strategy'!$C$75,$E336='Impact of trust strategy'!$C$84,$E336='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD336=0,X336,X336/SUMIF($C$6:$C$455,$C336,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B336,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":482.37501661109786},{"$f":"IFERROR(IF($AD336=0,Y336,Y336/SUMIF($C$6:$C$455,$C336,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B336,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":494.76178322219579},{"$f":"IFERROR(IF($AD336=0,Z336,Z336/SUMIF($C$6:$C$455,$C336,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B336,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":514.16274297451764},{"$f":"IFERROR(IF($AD336=0,AA336,AA336/SUMIF($C$6:$C$455,$C336,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B336,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":533.75025041676588},{"$f":"IFERROR(IF($AD336=0,AB336,AB336/SUMIF($C$6:$C$455,$C336,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B336,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":553.52430554894011},null,"HBG","HB","Test Spec 8","Elective","65-74",470,482.37501661109786,494.76178322219579,514.16274297451764,533.75025041676588,553.52430554894011]
["HBH","HB",37,"Test Spec 8Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Elective","75-84",{"$f":"'Historical volumes'!$K58","v":490},null,{"$f":"H337*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G337,'Demographic Change'!$B$16:$B$24,0))))","v":494.35986159169556},{"$f":"J337*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G337,'Demographic Change'!$B$16:$B$24,0))))","v":498.71972318339107},{"$f":"K337*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G337,'Demographic Change'!$B$16:$B$24,0))))","v":505.54209919261825},{"$f":"L337*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G337,'Demographic Change'!$B$16:$B$24,0))))","v":512.44521337946946},{"$f":"M337*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G337,'Demographic Change'!$B$16:$B$24,0))))","v":519.42906574394465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E337,E337='Non-Demographic Change'!$C$20,E337='Non-Demographic Change'!$C$29,E337='Non-Demographic Change'!$C$38,E337='Non-Demographic Change'!$C$47,E337='Non-Demographic Change'!$C$56,E337='Non-Demographic Change'!$C$65,E337='Non-Demographic Change'!$C$74,E337='Non-Demographic Change'!$C$83,E337='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P337=0,J337,(J337/SUMIF($C$6:$C$455,$C337,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B337,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.35986159169556},{"$f":"IFERROR(IF($P337=0,K337,(K337/SUMIF($C$6:$C$455,$C337,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B337,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.71972318339107},{"$f":"IFERROR(IF($P337=0,L337,(L337/SUMIF($C$6:$C$455,$C337,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B337,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":505.54209919261825},{"$f":"IFERROR(IF($P337=0,M337,(M337/SUMIF($C$6:$C$455,$C337,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B337,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.44521337946946},{"$f":"IFERROR(IF($P337=0,N337,(N337/SUMIF($C$6:$C$455,$C337,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B337,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":519.42906574394465},null,{"$f":"IF(OR($E337='Commissioner plans'!$C$12,$E337='Commissioner plans'!$C$21,$E337='Commissioner plans'!$C$30,$E337='Commissioner plans'!$C$39,$E337='Commissioner plans'!$C$48,,$E337='Commissioner plans'!$C$57,,$E337='Commissioner plans'!$C$66,,$E337='Commissioner plans'!$C$75,$E337='Commissioner plans'!$C$84,$E337='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W337=0,Q337,Q337/SUMIF($C$6:$C$455,$C337,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B337,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":491.8880622837371},{"$f":"IFERROR(IF($W337=0,R337,R337/SUMIF($C$6:$C$455,$C337,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B337,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":496.22612456747407},{"$f":"IFERROR(IF($W337=0,S337,S337/SUMIF($C$6:$C$455,$C337,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B337,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":503.01438869665515},{"$f":"IFERROR(IF($W337=0,T337,T337/SUMIF($C$6:$C$455,$C337,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B337,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":509.88298731257214},{"$f":"IFERROR(IF($W337=0,U337,U337/SUMIF($C$6:$C$455,$C337,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B337,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":516.83192041522489},null,{"$f":"IF(OR($E337='Impact of trust strategy'!$C$12,$E337='Impact of trust strategy'!$C$21,$E337='Impact of trust strategy'!$C$30,$E337='Impact of trust strategy'!$C$39,$E337='Impact of trust strategy'!$C$48,,$E337='Impact of trust strategy'!$C$57,,$E337='Impact of trust strategy'!$C$66,,$E337='Impact of trust strategy'!$C$75,$E337='Impact of trust strategy'!$C$84,$E337='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD337=0,X337,X337/SUMIF($C$6:$C$455,$C337,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B337,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":494.34750259515573},{"$f":"IFERROR(IF($AD337=0,Y337,Y337/SUMIF($C$6:$C$455,$C337,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B337,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":498.7072551903114},{"$f":"IFERROR(IF($AD337=0,Z337,Z337/SUMIF($C$6:$C$455,$C337,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B337,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":505.52946064013838},{"$f":"IFERROR(IF($AD337=0,AA337,AA337/SUMIF($C$6:$C$455,$C337,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B337,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":512.43240224913495},{"$f":"IFERROR(IF($AD337=0,AB337,AB337/SUMIF($C$6:$C$455,$C337,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B337,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":519.41608001730094},null,"HBH","HB","Test Spec 8","Elective","75-84",490,494.34750259515573,498.7072551903114,505.52946064013838,512.43240224913495,519.41608001730094]
["HBI","HB",37,"Test Spec 8Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Elective","85+",{"$f":"'Historical volumes'!$L58","v":510},null,{"$f":"H338*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G338,'Demographic Change'!$B$16:$B$24,0))))","v":489.00537812894231},{"$f":"J338*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G338,'Demographic Change'!$B$16:$B$24,0))))","v":468.01075625788457},{"$f":"K338*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G338,'Demographic Change'!$B$16:$B$24,0))))","v":435.16433171768142},{"$f":"L338*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G338,'Demographic Change'!$B$16:$B$24,0))))","v":402.01314653741451},{"$f":"M338*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G338,'Demographic Change'!$B$16:$B$24,0))))","v":368.52333842374344},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E338,E338='Non-Demographic Change'!$C$20,E338='Non-Demographic Change'!$C$29,E338='Non-Demographic Change'!$C$38,E338='Non-Demographic Change'!$C$47,E338='Non-Demographic Change'!$C$56,E338='Non-Demographic Change'!$C$65,E338='Non-Demographic Change'!$C$74,E338='Non-Demographic Change'!$C$83,E338='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P338=0,J338,(J338/SUMIF($C$6:$C$455,$C338,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B338,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.00537812894231},{"$f":"IFERROR(IF($P338=0,K338,(K338/SUMIF($C$6:$C$455,$C338,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B338,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.01075625788457},{"$f":"IFERROR(IF($P338=0,L338,(L338/SUMIF($C$6:$C$455,$C338,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B338,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.16433171768142},{"$f":"IFERROR(IF($P338=0,M338,(M338/SUMIF($C$6:$C$455,$C338,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B338,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.01314653741451},{"$f":"IFERROR(IF($P338=0,N338,(N338/SUMIF($C$6:$C$455,$C338,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B338,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":368.52333842374344},null,{"$f":"IF(OR($E338='Commissioner plans'!$C$12,$E338='Commissioner plans'!$C$21,$E338='Commissioner plans'!$C$30,$E338='Commissioner plans'!$C$39,$E338='Commissioner plans'!$C$48,,$E338='Commissioner plans'!$C$57,,$E338='Commissioner plans'!$C$66,,$E338='Commissioner plans'!$C$75,$E338='Commissioner plans'!$C$84,$E338='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W338=0,Q338,Q338/SUMIF($C$6:$C$455,$C338,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B338,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":486.56035123829759},{"$f":"IFERROR(IF($W338=0,R338,R338/SUMIF($C$6:$C$455,$C338,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B338,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.67070247659512},{"$f":"IFERROR(IF($W338=0,S338,S338/SUMIF($C$6:$C$455,$C338,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B338,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":432.98851005909302},{"$f":"IFERROR(IF($W338=0,T338,T338/SUMIF($C$6:$C$455,$C338,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B338,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":400.00308080472746},{"$f":"IFERROR(IF($W338=0,U338,U338/SUMIF($C$6:$C$455,$C338,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B338,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":366.68072173162471},null,{"$f":"IF(OR($E338='Impact of trust strategy'!$C$12,$E338='Impact of trust strategy'!$C$21,$E338='Impact of trust strategy'!$C$30,$E338='Impact of trust strategy'!$C$39,$E338='Impact of trust strategy'!$C$48,,$E338='Impact of trust strategy'!$C$57,,$E338='Impact of trust strategy'!$C$66,,$E338='Impact of trust strategy'!$C$75,$E338='Impact of trust strategy'!$C$84,$E338='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD338=0,X338,X338/SUMIF($C$6:$C$455,$C338,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B338,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":488.99315299448904},{"$f":"IFERROR(IF($AD338=0,Y338,Y338/SUMIF($C$6:$C$455,$C338,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B338,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":467.99905598897806},{"$f":"IFERROR(IF($AD338=0,Z338,Z338/SUMIF($C$6:$C$455,$C338,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B338,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":435.15345260938841},{"$f":"IFERROR(IF($AD338=0,AA338,AA338/SUMIF($C$6:$C$455,$C338,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B338,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":402.00309620875106},{"$f":"IFERROR(IF($AD338=0,AB338,AB338/SUMIF($C$6:$C$455,$C338,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B338,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":368.51412534028282},null,"HBI","HB","Test Spec 8","Elective","85+",510,488.99315299448904,467.99905598897806,435.15345260938841,402.00309620875106,368.51412534028282]
["HCA","HC",38,"Test Spec 8Non-Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D59","v":390},null,{"$f":"H339*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G339,'Demographic Change'!$B$16:$B$24,0))))","v":394.37515466468693},{"$f":"J339*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G339,'Demographic Change'!$B$16:$B$24,0))))","v":398.75030932937392},{"$f":"K339*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G339,'Demographic Change'!$B$16:$B$24,0))))","v":405.60257362039101},{"$f":"L339*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G339,'Demographic Change'!$B$16:$B$24,0))))","v":412.51917842118286},{"$f":"M339*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G339,'Demographic Change'!$B$16:$B$24,0))))","v":419.50012373174957},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E339,E339='Non-Demographic Change'!$C$20,E339='Non-Demographic Change'!$C$29,E339='Non-Demographic Change'!$C$38,E339='Non-Demographic Change'!$C$47,E339='Non-Demographic Change'!$C$56,E339='Non-Demographic Change'!$C$65,E339='Non-Demographic Change'!$C$74,E339='Non-Demographic Change'!$C$83,E339='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P339=0,J339,(J339/SUMIF($C$6:$C$455,$C339,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B339,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.37515466468693},{"$f":"IFERROR(IF($P339=0,K339,(K339/SUMIF($C$6:$C$455,$C339,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B339,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.75030932937392},{"$f":"IFERROR(IF($P339=0,L339,(L339/SUMIF($C$6:$C$455,$C339,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B339,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":405.60257362039101},{"$f":"IFERROR(IF($P339=0,M339,(M339/SUMIF($C$6:$C$455,$C339,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B339,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.51917842118286},{"$f":"IFERROR(IF($P339=0,N339,(N339/SUMIF($C$6:$C$455,$C339,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B339,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.50012373174957},null,{"$f":"IF(OR($E339='Commissioner plans'!$C$12,$E339='Commissioner plans'!$C$21,$E339='Commissioner plans'!$C$30,$E339='Commissioner plans'!$C$39,$E339='Commissioner plans'!$C$48,,$E339='Commissioner plans'!$C$57,,$E339='Commissioner plans'!$C$66,,$E339='Commissioner plans'!$C$75,$E339='Commissioner plans'!$C$84,$E339='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W339=0,Q339,Q339/SUMIF($C$6:$C$455,$C339,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B339,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":392.40327889136347},{"$f":"IFERROR(IF($W339=0,R339,R339/SUMIF($C$6:$C$455,$C339,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B339,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":396.75655778272704},{"$f":"IFERROR(IF($W339=0,S339,S339/SUMIF($C$6:$C$455,$C339,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B339,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":403.57456075228907},{"$f":"IFERROR(IF($W339=0,T339,T339/SUMIF($C$6:$C$455,$C339,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B339,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.45658252907697},{"$f":"IFERROR(IF($W339=0,U339,U339/SUMIF($C$6:$C$455,$C339,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B339,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.40262311309084},null,{"$f":"IF(OR($E339='Impact of trust strategy'!$C$12,$E339='Impact of trust strategy'!$C$21,$E339='Impact of trust strategy'!$C$30,$E339='Impact of trust strategy'!$C$39,$E339='Impact of trust strategy'!$C$48,,$E339='Impact of trust strategy'!$C$57,,$E339='Impact of trust strategy'!$C$66,,$E339='Impact of trust strategy'!$C$75,$E339='Impact of trust strategy'!$C$84,$E339='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD339=0,X339,X339/SUMIF($C$6:$C$455,$C339,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B339,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":394.36529528582025},{"$f":"IFERROR(IF($AD339=0,Y339,Y339/SUMIF($C$6:$C$455,$C339,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B339,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":398.74034057164062},{"$f":"IFERROR(IF($AD339=0,Z339,Z339/SUMIF($C$6:$C$455,$C339,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B339,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":405.59243355605048},{"$f":"IFERROR(IF($AD339=0,AA339,AA339/SUMIF($C$6:$C$455,$C339,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B339,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.50886544172232},{"$f":"IFERROR(IF($AD339=0,AB339,AB339/SUMIF($C$6:$C$455,$C339,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B339,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.48963622865625},null,"HCA","HC","Test Spec 8","Non-Elective","0-18",390,394.36529528582025,398.74034057164062,405.59243355605048,412.50886544172232,419.48963622865625]
["HCB","HC",38,"Test Spec 8Non-Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E59","v":410},null,{"$f":"H340*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G340,'Demographic Change'!$B$16:$B$24,0))))","v":416.26786307743441},{"$f":"J340*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G340,'Demographic Change'!$B$16:$B$24,0))))","v":422.53572615486883},{"$f":"K340*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G340,'Demographic Change'!$B$16:$B$24,0))))","v":432.34629444998347},{"$f":"L340*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G340,'Demographic Change'!$B$16:$B$24,0))))","v":442.25905616483897},{"$f":"M340*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G340,'Demographic Change'!$B$16:$B$24,0))))","v":452.27401129943513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E340,E340='Non-Demographic Change'!$C$20,E340='Non-Demographic Change'!$C$29,E340='Non-Demographic Change'!$C$38,E340='Non-Demographic Change'!$C$47,E340='Non-Demographic Change'!$C$56,E340='Non-Demographic Change'!$C$65,E340='Non-Demographic Change'!$C$74,E340='Non-Demographic Change'!$C$83,E340='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P340=0,J340,(J340/SUMIF($C$6:$C$455,$C340,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B340,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.26786307743441},{"$f":"IFERROR(IF($P340=0,K340,(K340/SUMIF($C$6:$C$455,$C340,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B340,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":422.53572615486883},{"$f":"IFERROR(IF($P340=0,L340,(L340/SUMIF($C$6:$C$455,$C340,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B340,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.34629444998347},{"$f":"IFERROR(IF($P340=0,M340,(M340/SUMIF($C$6:$C$455,$C340,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B340,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.25905616483897},{"$f":"IFERROR(IF($P340=0,N340,(N340/SUMIF($C$6:$C$455,$C340,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B340,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":452.27401129943513},null,{"$f":"IF(OR($E340='Commissioner plans'!$C$12,$E340='Commissioner plans'!$C$21,$E340='Commissioner plans'!$C$30,$E340='Commissioner plans'!$C$39,$E340='Commissioner plans'!$C$48,,$E340='Commissioner plans'!$C$57,,$E340='Commissioner plans'!$C$66,,$E340='Commissioner plans'!$C$75,$E340='Commissioner plans'!$C$84,$E340='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W340=0,Q340,Q340/SUMIF($C$6:$C$455,$C340,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B340,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":414.18652376204722},{"$f":"IFERROR(IF($W340=0,R340,R340/SUMIF($C$6:$C$455,$C340,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B340,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":420.4230475240945},{"$f":"IFERROR(IF($W340=0,S340,S340/SUMIF($C$6:$C$455,$C340,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B340,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":430.18456297773355},{"$f":"IFERROR(IF($W340=0,T340,T340/SUMIF($C$6:$C$455,$C340,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B340,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":440.04776088401479},{"$f":"IFERROR(IF($W340=0,U340,U340/SUMIF($C$6:$C$455,$C340,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B340,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":450.01264124293795},null,{"$f":"IF(OR($E340='Impact of trust strategy'!$C$12,$E340='Impact of trust strategy'!$C$21,$E340='Impact of trust strategy'!$C$30,$E340='Impact of trust strategy'!$C$39,$E340='Impact of trust strategy'!$C$48,,$E340='Impact of trust strategy'!$C$57,,$E340='Impact of trust strategy'!$C$66,,$E340='Impact of trust strategy'!$C$75,$E340='Impact of trust strategy'!$C$84,$E340='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD340=0,X340,X340/SUMIF($C$6:$C$455,$C340,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B340,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":416.25745638085743},{"$f":"IFERROR(IF($AD340=0,Y340,Y340/SUMIF($C$6:$C$455,$C340,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B340,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":422.52516276171491},{"$f":"IFERROR(IF($AD340=0,Z340,Z340/SUMIF($C$6:$C$455,$C340,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B340,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":432.33548579262219},{"$f":"IFERROR(IF($AD340=0,AA340,AA340/SUMIF($C$6:$C$455,$C340,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B340,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":442.24799968843485},{"$f":"IFERROR(IF($AD340=0,AB340,AB340/SUMIF($C$6:$C$455,$C340,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B340,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":452.26270444915258},null,"HCB","HC","Test Spec 8","Non-Elective","19-24",410,416.25745638085743,422.52516276171491,432.33548579262219,442.24799968843485,452.26270444915258]
["HCC","HC",38,"Test Spec 8Non-Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F59","v":430},null,{"$f":"H341*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G341,'Demographic Change'!$B$16:$B$24,0))))","v":434.14561170212772},{"$f":"J341*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G341,'Demographic Change'!$B$16:$B$24,0))))","v":438.29122340425539},{"$f":"K341*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G341,'Demographic Change'!$B$16:$B$24,0))))","v":444.79554521276606},{"$f":"L341*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G341,'Demographic Change'!$B$16:$B$24,0))))","v":451.37134308510645},{"$f":"M341*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G341,'Demographic Change'!$B$16:$B$24,0))))","v":458.01861702127667},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E341,E341='Non-Demographic Change'!$C$20,E341='Non-Demographic Change'!$C$29,E341='Non-Demographic Change'!$C$38,E341='Non-Demographic Change'!$C$47,E341='Non-Demographic Change'!$C$56,E341='Non-Demographic Change'!$C$65,E341='Non-Demographic Change'!$C$74,E341='Non-Demographic Change'!$C$83,E341='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P341=0,J341,(J341/SUMIF($C$6:$C$455,$C341,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B341,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":434.14561170212772},{"$f":"IFERROR(IF($P341=0,K341,(K341/SUMIF($C$6:$C$455,$C341,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B341,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":438.29122340425539},{"$f":"IFERROR(IF($P341=0,L341,(L341/SUMIF($C$6:$C$455,$C341,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B341,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.79554521276606},{"$f":"IFERROR(IF($P341=0,M341,(M341/SUMIF($C$6:$C$455,$C341,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B341,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.37134308510645},{"$f":"IFERROR(IF($P341=0,N341,(N341/SUMIF($C$6:$C$455,$C341,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B341,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.01861702127667},null,{"$f":"IF(OR($E341='Commissioner plans'!$C$12,$E341='Commissioner plans'!$C$21,$E341='Commissioner plans'!$C$30,$E341='Commissioner plans'!$C$39,$E341='Commissioner plans'!$C$48,,$E341='Commissioner plans'!$C$57,,$E341='Commissioner plans'!$C$66,,$E341='Commissioner plans'!$C$75,$E341='Commissioner plans'!$C$84,$E341='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W341=0,Q341,Q341/SUMIF($C$6:$C$455,$C341,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B341,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":431.97488364361709},{"$f":"IFERROR(IF($W341=0,R341,R341/SUMIF($C$6:$C$455,$C341,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B341,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":436.0997672872341},{"$f":"IFERROR(IF($W341=0,S341,S341/SUMIF($C$6:$C$455,$C341,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B341,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":442.57156748670224},{"$f":"IFERROR(IF($W341=0,T341,T341/SUMIF($C$6:$C$455,$C341,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B341,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":449.11448636968089},{"$f":"IFERROR(IF($W341=0,U341,U341/SUMIF($C$6:$C$455,$C341,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B341,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":455.72852393617029},null,{"$f":"IF(OR($E341='Impact of trust strategy'!$C$12,$E341='Impact of trust strategy'!$C$21,$E341='Impact of trust strategy'!$C$30,$E341='Impact of trust strategy'!$C$39,$E341='Impact of trust strategy'!$C$48,,$E341='Impact of trust strategy'!$C$57,,$E341='Impact of trust strategy'!$C$66,,$E341='Impact of trust strategy'!$C$75,$E341='Impact of trust strategy'!$C$84,$E341='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD341=0,X341,X341/SUMIF($C$6:$C$455,$C341,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B341,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":434.13475806183516},{"$f":"IFERROR(IF($AD341=0,Y341,Y341/SUMIF($C$6:$C$455,$C341,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B341,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":438.28026612367023},{"$f":"IFERROR(IF($AD341=0,Z341,Z341/SUMIF($C$6:$C$455,$C341,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B341,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":444.78442532413573},{"$f":"IFERROR(IF($AD341=0,AA341,AA341/SUMIF($C$6:$C$455,$C341,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B341,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.36005880152925},{"$f":"IFERROR(IF($AD341=0,AB341,AB341/SUMIF($C$6:$C$455,$C341,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B341,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":458.00716655585109},null,"HCC","HC","Test Spec 8","Non-Elective","25-34",430,434.13475806183516,438.28026612367023,444.78442532413573,451.36005880152925,458.00716655585109]
["HCD","HC",38,"Test Spec 8Non-Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G59","v":450},null,{"$f":"H342*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G342,'Demographic Change'!$B$16:$B$24,0))))","v":435.39417851559597},{"$f":"J342*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G342,'Demographic Change'!$B$16:$B$24,0))))","v":420.78835703119188},{"$f":"K342*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G342,'Demographic Change'!$B$16:$B$24,0))))","v":397.94163626889008},{"$f":"L342*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G342,'Demographic Change'!$B$16:$B$24,0))))","v":374.86041837266436},{"$f":"M342*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G342,'Demographic Change'!$B$16:$B$24,0))))","v":351.54470334251471},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E342,E342='Non-Demographic Change'!$C$20,E342='Non-Demographic Change'!$C$29,E342='Non-Demographic Change'!$C$38,E342='Non-Demographic Change'!$C$47,E342='Non-Demographic Change'!$C$56,E342='Non-Demographic Change'!$C$65,E342='Non-Demographic Change'!$C$74,E342='Non-Demographic Change'!$C$83,E342='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P342=0,J342,(J342/SUMIF($C$6:$C$455,$C342,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B342,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.39417851559597},{"$f":"IFERROR(IF($P342=0,K342,(K342/SUMIF($C$6:$C$455,$C342,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B342,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":420.78835703119188},{"$f":"IFERROR(IF($P342=0,L342,(L342/SUMIF($C$6:$C$455,$C342,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B342,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.94163626889008},{"$f":"IFERROR(IF($P342=0,M342,(M342/SUMIF($C$6:$C$455,$C342,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B342,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.86041837266436},{"$f":"IFERROR(IF($P342=0,N342,(N342/SUMIF($C$6:$C$455,$C342,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B342,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.54470334251471},null,{"$f":"IF(OR($E342='Commissioner plans'!$C$12,$E342='Commissioner plans'!$C$21,$E342='Commissioner plans'!$C$30,$E342='Commissioner plans'!$C$39,$E342='Commissioner plans'!$C$48,,$E342='Commissioner plans'!$C$57,,$E342='Commissioner plans'!$C$66,,$E342='Commissioner plans'!$C$75,$E342='Commissioner plans'!$C$84,$E342='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W342=0,Q342,Q342/SUMIF($C$6:$C$455,$C342,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B342,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":433.217207623018},{"$f":"IFERROR(IF($W342=0,R342,R342/SUMIF($C$6:$C$455,$C342,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B342,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":418.68441524603594},{"$f":"IFERROR(IF($W342=0,S342,S342/SUMIF($C$6:$C$455,$C342,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B342,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":395.95192808754564},{"$f":"IFERROR(IF($W342=0,T342,T342/SUMIF($C$6:$C$455,$C342,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B342,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":372.98611628080101},{"$f":"IFERROR(IF($W342=0,U342,U342/SUMIF($C$6:$C$455,$C342,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B342,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":349.78697982580212},null,{"$f":"IF(OR($E342='Impact of trust strategy'!$C$12,$E342='Impact of trust strategy'!$C$21,$E342='Impact of trust strategy'!$C$30,$E342='Impact of trust strategy'!$C$39,$E342='Impact of trust strategy'!$C$48,,$E342='Impact of trust strategy'!$C$57,,$E342='Impact of trust strategy'!$C$66,,$E342='Impact of trust strategy'!$C$75,$E342='Impact of trust strategy'!$C$84,$E342='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD342=0,X342,X342/SUMIF($C$6:$C$455,$C342,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B342,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":435.38329366113305},{"$f":"IFERROR(IF($AD342=0,Y342,Y342/SUMIF($C$6:$C$455,$C342,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B342,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":420.77783732226607},{"$f":"IFERROR(IF($AD342=0,Z342,Z342/SUMIF($C$6:$C$455,$C342,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B342,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":397.93168772798333},{"$f":"IFERROR(IF($AD342=0,AA342,AA342/SUMIF($C$6:$C$455,$C342,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B342,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":374.85104686220495},{"$f":"IFERROR(IF($AD342=0,AB342,AB342/SUMIF($C$6:$C$455,$C342,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B342,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":351.5359147249311},null,"HCD","HC","Test Spec 8","Non-Elective","35-44",450,435.38329366113305,420.77783732226607,397.93168772798333,374.85104686220495,351.5359147249311]
["HCE","HC",38,"Test Spec 8Non-Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H59","v":470},null,{"$f":"H343*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G343,'Demographic Change'!$B$16:$B$24,0))))","v":466.35495898583144},{"$f":"J343*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G343,'Demographic Change'!$B$16:$B$24,0))))","v":462.70991797166289},{"$f":"K343*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G343,'Demographic Change'!$B$16:$B$24,0))))","v":456.99701715137951},{"$f":"L343*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G343,'Demographic Change'!$B$16:$B$24,0))))","v":451.21401938851596},{"$f":"M343*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G343,'Demographic Change'!$B$16:$B$24,0))))","v":445.36092468307226},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E343,E343='Non-Demographic Change'!$C$20,E343='Non-Demographic Change'!$C$29,E343='Non-Demographic Change'!$C$38,E343='Non-Demographic Change'!$C$47,E343='Non-Demographic Change'!$C$56,E343='Non-Demographic Change'!$C$65,E343='Non-Demographic Change'!$C$74,E343='Non-Demographic Change'!$C$83,E343='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P343=0,J343,(J343/SUMIF($C$6:$C$455,$C343,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B343,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.35495898583144},{"$f":"IFERROR(IF($P343=0,K343,(K343/SUMIF($C$6:$C$455,$C343,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B343,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":462.70991797166289},{"$f":"IFERROR(IF($P343=0,L343,(L343/SUMIF($C$6:$C$455,$C343,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B343,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":456.99701715137951},{"$f":"IFERROR(IF($P343=0,M343,(M343/SUMIF($C$6:$C$455,$C343,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B343,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.21401938851596},{"$f":"IFERROR(IF($P343=0,N343,(N343/SUMIF($C$6:$C$455,$C343,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B343,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.36092468307226},null,{"$f":"IF(OR($E343='Commissioner plans'!$C$12,$E343='Commissioner plans'!$C$21,$E343='Commissioner plans'!$C$30,$E343='Commissioner plans'!$C$39,$E343='Commissioner plans'!$C$48,,$E343='Commissioner plans'!$C$57,,$E343='Commissioner plans'!$C$66,,$E343='Commissioner plans'!$C$75,$E343='Commissioner plans'!$C$84,$E343='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W343=0,Q343,Q343/SUMIF($C$6:$C$455,$C343,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B343,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":464.02318419090227},{"$f":"IFERROR(IF($W343=0,R343,R343/SUMIF($C$6:$C$455,$C343,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B343,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.39636838180456},{"$f":"IFERROR(IF($W343=0,S343,S343/SUMIF($C$6:$C$455,$C343,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B343,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":454.71203206562262},{"$f":"IFERROR(IF($W343=0,T343,T343/SUMIF($C$6:$C$455,$C343,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B343,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":448.95794929157336},{"$f":"IFERROR(IF($W343=0,U343,U343/SUMIF($C$6:$C$455,$C343,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B343,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":443.13412005965688},null,{"$f":"IF(OR($E343='Impact of trust strategy'!$C$12,$E343='Impact of trust strategy'!$C$21,$E343='Impact of trust strategy'!$C$30,$E343='Impact of trust strategy'!$C$39,$E343='Impact of trust strategy'!$C$48,,$E343='Impact of trust strategy'!$C$57,,$E343='Impact of trust strategy'!$C$66,,$E343='Impact of trust strategy'!$C$75,$E343='Impact of trust strategy'!$C$84,$E343='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD343=0,X343,X343/SUMIF($C$6:$C$455,$C343,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B343,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":466.34330011185671},{"$f":"IFERROR(IF($AD343=0,Y343,Y343/SUMIF($C$6:$C$455,$C343,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B343,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":462.69835022371353},{"$f":"IFERROR(IF($AD343=0,Z343,Z343/SUMIF($C$6:$C$455,$C343,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B343,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":456.98559222595071},{"$f":"IFERROR(IF($AD343=0,AA343,AA343/SUMIF($C$6:$C$455,$C343,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B343,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.20273903803115},{"$f":"IFERROR(IF($AD343=0,AB343,AB343/SUMIF($C$6:$C$455,$C343,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B343,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":445.34979065995509},null,"HCE","HC","Test Spec 8","Non-Elective","45-54",470,466.34330011185671,462.69835022371353,456.98559222595071,451.20273903803115,445.34979065995509]
["HCF","HC",38,"Test Spec 8Non-Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I59","v":490},null,{"$f":"H344*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G344,'Demographic Change'!$B$16:$B$24,0))))","v":500.16672841793252},{"$f":"J344*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G344,'Demographic Change'!$B$16:$B$24,0))))","v":510.33345683586509},{"$f":"K344*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G344,'Demographic Change'!$B$16:$B$24,0))))","v":526.23712486105956},{"$f":"L344*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G344,'Demographic Change'!$B$16:$B$24,0))))","v":542.28603186365319},{"$f":"M344*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G344,'Demographic Change'!$B$16:$B$24,0))))","v":558.48017784364583},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E344,E344='Non-Demographic Change'!$C$20,E344='Non-Demographic Change'!$C$29,E344='Non-Demographic Change'!$C$38,E344='Non-Demographic Change'!$C$47,E344='Non-Demographic Change'!$C$56,E344='Non-Demographic Change'!$C$65,E344='Non-Demographic Change'!$C$74,E344='Non-Demographic Change'!$C$83,E344='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P344=0,J344,(J344/SUMIF($C$6:$C$455,$C344,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B344,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":500.16672841793252},{"$f":"IFERROR(IF($P344=0,K344,(K344/SUMIF($C$6:$C$455,$C344,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B344,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.33345683586509},{"$f":"IFERROR(IF($P344=0,L344,(L344/SUMIF($C$6:$C$455,$C344,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B344,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":526.23712486105956},{"$f":"IFERROR(IF($P344=0,M344,(M344/SUMIF($C$6:$C$455,$C344,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B344,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":542.28603186365319},{"$f":"IFERROR(IF($P344=0,N344,(N344/SUMIF($C$6:$C$455,$C344,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B344,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.48017784364583},null,{"$f":"IF(OR($E344='Commissioner plans'!$C$12,$E344='Commissioner plans'!$C$21,$E344='Commissioner plans'!$C$30,$E344='Commissioner plans'!$C$39,$E344='Commissioner plans'!$C$48,,$E344='Commissioner plans'!$C$57,,$E344='Commissioner plans'!$C$66,,$E344='Commissioner plans'!$C$75,$E344='Commissioner plans'!$C$84,$E344='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W344=0,Q344,Q344/SUMIF($C$6:$C$455,$C344,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B344,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":497.66589477584284},{"$f":"IFERROR(IF($W344=0,R344,R344/SUMIF($C$6:$C$455,$C344,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B344,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":507.78178955168579},{"$f":"IFERROR(IF($W344=0,S344,S344/SUMIF($C$6:$C$455,$C344,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B344,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":523.60593923675424},{"$f":"IFERROR(IF($W344=0,T344,T344/SUMIF($C$6:$C$455,$C344,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B344,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":539.5746017043349},{"$f":"IFERROR(IF($W344=0,U344,U344/SUMIF($C$6:$C$455,$C344,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B344,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":555.68777695442759},null,{"$f":"IF(OR($E344='Impact of trust strategy'!$C$12,$E344='Impact of trust strategy'!$C$21,$E344='Impact of trust strategy'!$C$30,$E344='Impact of trust strategy'!$C$39,$E344='Impact of trust strategy'!$C$48,,$E344='Impact of trust strategy'!$C$57,,$E344='Impact of trust strategy'!$C$66,,$E344='Impact of trust strategy'!$C$75,$E344='Impact of trust strategy'!$C$84,$E344='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD344=0,X344,X344/SUMIF($C$6:$C$455,$C344,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B344,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":500.15422424972201},{"$f":"IFERROR(IF($AD344=0,Y344,Y344/SUMIF($C$6:$C$455,$C344,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B344,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":510.32069849944418},{"$f":"IFERROR(IF($AD344=0,Z344,Z344/SUMIF($C$6:$C$455,$C344,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B344,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":526.22396893293796},{"$f":"IFERROR(IF($AD344=0,AA344,AA344/SUMIF($C$6:$C$455,$C344,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B344,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":542.27247471285648},{"$f":"IFERROR(IF($AD344=0,AB344,AB344/SUMIF($C$6:$C$455,$C344,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B344,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":558.46621583919966},null,"HCF","HC","Test Spec 8","Non-Elective","55-64",490,500.15422424972201,510.32069849944418,526.22396893293796,542.27247471285648,558.46621583919966]
["HCG","HC",38,"Test Spec 8Non-Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J59","v":510},null,{"$f":"H345*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G345,'Demographic Change'!$B$16:$B$24,0))))","v":523.44129554655876},{"$f":"J345*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G345,'Demographic Change'!$B$16:$B$24,0))))","v":536.88259109311741},{"$f":"K345*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G345,'Demographic Change'!$B$16:$B$24,0))))","v":557.93522267206481},{"$f":"L345*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G345,'Demographic Change'!$B$16:$B$24,0))))","v":579.19028340080979},{"$f":"M345*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G345,'Demographic Change'!$B$16:$B$24,0))))","v":600.64777327935235},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E345,E345='Non-Demographic Change'!$C$20,E345='Non-Demographic Change'!$C$29,E345='Non-Demographic Change'!$C$38,E345='Non-Demographic Change'!$C$47,E345='Non-Demographic Change'!$C$56,E345='Non-Demographic Change'!$C$65,E345='Non-Demographic Change'!$C$74,E345='Non-Demographic Change'!$C$83,E345='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P345=0,J345,(J345/SUMIF($C$6:$C$455,$C345,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B345,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":523.44129554655876},{"$f":"IFERROR(IF($P345=0,K345,(K345/SUMIF($C$6:$C$455,$C345,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B345,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.88259109311741},{"$f":"IFERROR(IF($P345=0,L345,(L345/SUMIF($C$6:$C$455,$C345,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B345,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.93522267206481},{"$f":"IFERROR(IF($P345=0,M345,(M345/SUMIF($C$6:$C$455,$C345,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B345,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":579.19028340080979},{"$f":"IFERROR(IF($P345=0,N345,(N345/SUMIF($C$6:$C$455,$C345,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B345,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":600.64777327935235},null,{"$f":"IF(OR($E345='Commissioner plans'!$C$12,$E345='Commissioner plans'!$C$21,$E345='Commissioner plans'!$C$30,$E345='Commissioner plans'!$C$39,$E345='Commissioner plans'!$C$48,,$E345='Commissioner plans'!$C$57,,$E345='Commissioner plans'!$C$66,,$E345='Commissioner plans'!$C$75,$E345='Commissioner plans'!$C$84,$E345='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W345=0,Q345,Q345/SUMIF($C$6:$C$455,$C345,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B345,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":520.82408906882597},{"$f":"IFERROR(IF($W345=0,R345,R345/SUMIF($C$6:$C$455,$C345,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B345,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":534.19817813765178},{"$f":"IFERROR(IF($W345=0,S345,S345/SUMIF($C$6:$C$455,$C345,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B345,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.1455465587045},{"$f":"IFERROR(IF($W345=0,T345,T345/SUMIF($C$6:$C$455,$C345,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B345,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":576.29433198380571},{"$f":"IFERROR(IF($W345=0,U345,U345/SUMIF($C$6:$C$455,$C345,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B345,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":597.64453441295564},null,{"$f":"IF(OR($E345='Impact of trust strategy'!$C$12,$E345='Impact of trust strategy'!$C$21,$E345='Impact of trust strategy'!$C$30,$E345='Impact of trust strategy'!$C$39,$E345='Impact of trust strategy'!$C$48,,$E345='Impact of trust strategy'!$C$57,,$E345='Impact of trust strategy'!$C$66,,$E345='Impact of trust strategy'!$C$75,$E345='Impact of trust strategy'!$C$84,$E345='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD345=0,X345,X345/SUMIF($C$6:$C$455,$C345,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B345,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":523.42820951417002},{"$f":"IFERROR(IF($AD345=0,Y345,Y345/SUMIF($C$6:$C$455,$C345,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B345,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":536.86916902834002},{"$f":"IFERROR(IF($AD345=0,Z345,Z345/SUMIF($C$6:$C$455,$C345,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B345,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.92127429149798},{"$f":"IFERROR(IF($AD345=0,AA345,AA345/SUMIF($C$6:$C$455,$C345,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B345,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":579.17580364372463},{"$f":"IFERROR(IF($AD345=0,AB345,AB345/SUMIF($C$6:$C$455,$C345,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B345,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":600.63275708502033},null,"HCG","HC","Test Spec 8","Non-Elective","65-74",510,523.42820951417002,536.86916902834002,557.92127429149798,579.17580364372463,600.63275708502033]
["HCH","HC",38,"Test Spec 8Non-Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K59","v":530},null,{"$f":"H346*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G346,'Demographic Change'!$B$16:$B$24,0))))","v":534.71576866040539},{"$f":"J346*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G346,'Demographic Change'!$B$16:$B$24,0))))","v":539.43153732081078},{"$f":"K346*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G346,'Demographic Change'!$B$16:$B$24,0))))","v":546.81084198385247},{"$f":"L346*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G346,'Demographic Change'!$B$16:$B$24,0))))","v":554.27747569616099},{"$f":"M346*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G346,'Demographic Change'!$B$16:$B$24,0))))","v":561.83143845773623},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E346,E346='Non-Demographic Change'!$C$20,E346='Non-Demographic Change'!$C$29,E346='Non-Demographic Change'!$C$38,E346='Non-Demographic Change'!$C$47,E346='Non-Demographic Change'!$C$56,E346='Non-Demographic Change'!$C$65,E346='Non-Demographic Change'!$C$74,E346='Non-Demographic Change'!$C$83,E346='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P346=0,J346,(J346/SUMIF($C$6:$C$455,$C346,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B346,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":534.71576866040539},{"$f":"IFERROR(IF($P346=0,K346,(K346/SUMIF($C$6:$C$455,$C346,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B346,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":539.43153732081078},{"$f":"IFERROR(IF($P346=0,L346,(L346/SUMIF($C$6:$C$455,$C346,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B346,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":546.81084198385247},{"$f":"IFERROR(IF($P346=0,M346,(M346/SUMIF($C$6:$C$455,$C346,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B346,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.27747569616099},{"$f":"IFERROR(IF($P346=0,N346,(N346/SUMIF($C$6:$C$455,$C346,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B346,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":561.83143845773623},null,{"$f":"IF(OR($E346='Commissioner plans'!$C$12,$E346='Commissioner plans'!$C$21,$E346='Commissioner plans'!$C$30,$E346='Commissioner plans'!$C$39,$E346='Commissioner plans'!$C$48,,$E346='Commissioner plans'!$C$57,,$E346='Commissioner plans'!$C$66,,$E346='Commissioner plans'!$C$75,$E346='Commissioner plans'!$C$84,$E346='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W346=0,Q346,Q346/SUMIF($C$6:$C$455,$C346,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B346,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":532.04218981710335},{"$f":"IFERROR(IF($W346=0,R346,R346/SUMIF($C$6:$C$455,$C346,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B346,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":536.73437963420668},{"$f":"IFERROR(IF($W346=0,S346,S346/SUMIF($C$6:$C$455,$C346,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B346,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":544.07678777393323},{"$f":"IFERROR(IF($W346=0,T346,T346/SUMIF($C$6:$C$455,$C346,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B346,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":551.50608831768022},{"$f":"IFERROR(IF($W346=0,U346,U346/SUMIF($C$6:$C$455,$C346,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B346,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":559.02228126544753},null,{"$f":"IF(OR($E346='Impact of trust strategy'!$C$12,$E346='Impact of trust strategy'!$C$21,$E346='Impact of trust strategy'!$C$30,$E346='Impact of trust strategy'!$C$39,$E346='Impact of trust strategy'!$C$48,,$E346='Impact of trust strategy'!$C$57,,$E346='Impact of trust strategy'!$C$66,,$E346='Impact of trust strategy'!$C$75,$E346='Impact of trust strategy'!$C$84,$E346='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD346=0,X346,X346/SUMIF($C$6:$C$455,$C346,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B346,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":534.70240076618882},{"$f":"IFERROR(IF($AD346=0,Y346,Y346/SUMIF($C$6:$C$455,$C346,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B346,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":539.4180515323776},{"$f":"IFERROR(IF($AD346=0,Z346,Z346/SUMIF($C$6:$C$455,$C346,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B346,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":546.79717171280288},{"$f":"IFERROR(IF($AD346=0,AA346,AA346/SUMIF($C$6:$C$455,$C346,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B346,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":554.26361875926852},{"$f":"IFERROR(IF($AD346=0,AB346,AB346/SUMIF($C$6:$C$455,$C346,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B346,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":561.81739267177466},null,"HCH","HC","Test Spec 8","Non-Elective","75-84",530,534.70240076618882,539.4180515323776,546.79717171280288,554.26361875926852,561.81739267177466]
["HCI","HC",38,"Test Spec 8Non-Elective",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L59","v":550},null,{"$f":"H347*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G347,'Demographic Change'!$B$16:$B$24,0))))","v":527.35874111944759},{"$f":"J347*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G347,'Demographic Change'!$B$16:$B$24,0))))","v":504.71748223889517},{"$f":"K347*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G347,'Demographic Change'!$B$16:$B$24,0))))","v":469.2948675386761},{"$f":"L347*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G347,'Demographic Change'!$B$16:$B$24,0))))","v":433.54358940309413},{"$f":"M347*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G347,'Demographic Change'!$B$16:$B$24,0))))","v":397.42712967266453},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E347,E347='Non-Demographic Change'!$C$20,E347='Non-Demographic Change'!$C$29,E347='Non-Demographic Change'!$C$38,E347='Non-Demographic Change'!$C$47,E347='Non-Demographic Change'!$C$56,E347='Non-Demographic Change'!$C$65,E347='Non-Demographic Change'!$C$74,E347='Non-Demographic Change'!$C$83,E347='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P347=0,J347,(J347/SUMIF($C$6:$C$455,$C347,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B347,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":527.35874111944759},{"$f":"IFERROR(IF($P347=0,K347,(K347/SUMIF($C$6:$C$455,$C347,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B347,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":504.71748223889517},{"$f":"IFERROR(IF($P347=0,L347,(L347/SUMIF($C$6:$C$455,$C347,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B347,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":469.2948675386761},{"$f":"IFERROR(IF($P347=0,M347,(M347/SUMIF($C$6:$C$455,$C347,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B347,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":433.54358940309413},{"$f":"IFERROR(IF($P347=0,N347,(N347/SUMIF($C$6:$C$455,$C347,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B347,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.42712967266453},null,{"$f":"IF(OR($E347='Commissioner plans'!$C$12,$E347='Commissioner plans'!$C$21,$E347='Commissioner plans'!$C$30,$E347='Commissioner plans'!$C$39,$E347='Commissioner plans'!$C$48,,$E347='Commissioner plans'!$C$57,,$E347='Commissioner plans'!$C$66,,$E347='Commissioner plans'!$C$75,$E347='Commissioner plans'!$C$84,$E347='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W347=0,Q347,Q347/SUMIF($C$6:$C$455,$C347,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B347,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":524.72194741385033},{"$f":"IFERROR(IF($W347=0,R347,R347/SUMIF($C$6:$C$455,$C347,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B347,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":502.19389482770072},{"$f":"IFERROR(IF($W347=0,S347,S347/SUMIF($C$6:$C$455,$C347,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B347,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":466.94839320098271},{"$f":"IFERROR(IF($W347=0,T347,T347/SUMIF($C$6:$C$455,$C347,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B347,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":431.37587145607864},{"$f":"IFERROR(IF($W347=0,U347,U347/SUMIF($C$6:$C$455,$C347,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B347,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":395.43999402430126},null,{"$f":"IF(OR($E347='Impact of trust strategy'!$C$12,$E347='Impact of trust strategy'!$C$21,$E347='Impact of trust strategy'!$C$30,$E347='Impact of trust strategy'!$C$39,$E347='Impact of trust strategy'!$C$48,,$E347='Impact of trust strategy'!$C$57,,$E347='Impact of trust strategy'!$C$66,,$E347='Impact of trust strategy'!$C$75,$E347='Impact of trust strategy'!$C$84,$E347='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD347=0,X347,X347/SUMIF($C$6:$C$455,$C347,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B347,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":527.34555715091949},{"$f":"IFERROR(IF($AD347=0,Y347,Y347/SUMIF($C$6:$C$455,$C347,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B347,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":504.70486430183917},{"$f":"IFERROR(IF($AD347=0,Z347,Z347/SUMIF($C$6:$C$455,$C347,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B347,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":469.28313516698756},{"$f":"IFERROR(IF($AD347=0,AA347,AA347/SUMIF($C$6:$C$455,$C347,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B347,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":433.53275081335897},{"$f":"IFERROR(IF($AD347=0,AB347,AB347/SUMIF($C$6:$C$455,$C347,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B347,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":397.41719399442275},null,"HCI","HC","Test Spec 8","Non-Elective","85+",550,527.34555715091949,504.70486430183917,469.28313516698756,433.53275081335897,397.41719399442275]
["HDA","HD",39,"Test Spec 8A&E",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"A&E","0-18",{"$f":"'Historical volumes'!$D60","v":400},null,{"$f":"H348*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G348,'Demographic Change'!$B$16:$B$24,0))))","v":404.48733811762764},{"$f":"J348*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G348,'Demographic Change'!$B$16:$B$24,0))))","v":408.97467623525529},{"$f":"K348*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G348,'Demographic Change'!$B$16:$B$24,0))))","v":416.00263961065747},{"$f":"L348*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G348,'Demographic Change'!$B$16:$B$24,0))))","v":423.09659325249527},{"$f":"M348*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G348,'Demographic Change'!$B$16:$B$24,0))))","v":430.2565371607688},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E348,E348='Non-Demographic Change'!$C$20,E348='Non-Demographic Change'!$C$29,E348='Non-Demographic Change'!$C$38,E348='Non-Demographic Change'!$C$47,E348='Non-Demographic Change'!$C$56,E348='Non-Demographic Change'!$C$65,E348='Non-Demographic Change'!$C$74,E348='Non-Demographic Change'!$C$83,E348='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P348=0,J348,(J348/SUMIF($C$6:$C$455,$C348,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B348,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.48733811762764},{"$f":"IFERROR(IF($P348=0,K348,(K348/SUMIF($C$6:$C$455,$C348,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B348,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.97467623525529},{"$f":"IFERROR(IF($P348=0,L348,(L348/SUMIF($C$6:$C$455,$C348,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B348,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.00263961065747},{"$f":"IFERROR(IF($P348=0,M348,(M348/SUMIF($C$6:$C$455,$C348,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B348,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.09659325249527},{"$f":"IFERROR(IF($P348=0,N348,(N348/SUMIF($C$6:$C$455,$C348,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B348,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.2565371607688},null,{"$f":"IF(OR($E348='Commissioner plans'!$C$12,$E348='Commissioner plans'!$C$21,$E348='Commissioner plans'!$C$30,$E348='Commissioner plans'!$C$39,$E348='Commissioner plans'!$C$48,,$E348='Commissioner plans'!$C$57,,$E348='Commissioner plans'!$C$66,,$E348='Commissioner plans'!$C$75,$E348='Commissioner plans'!$C$84,$E348='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W348=0,Q348,Q348/SUMIF($C$6:$C$455,$C348,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B348,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":402.46490142703948},{"$f":"IFERROR(IF($W348=0,R348,R348/SUMIF($C$6:$C$455,$C348,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B348,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":406.92980285407907},{"$f":"IFERROR(IF($W348=0,S348,S348/SUMIF($C$6:$C$455,$C348,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B348,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":413.92262641260419},{"$f":"IFERROR(IF($W348=0,T348,T348/SUMIF($C$6:$C$455,$C348,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B348,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":420.98111028623276},{"$f":"IFERROR(IF($W348=0,U348,U348/SUMIF($C$6:$C$455,$C348,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B348,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":428.10525447496497},null,{"$f":"IF(OR($E348='Impact of trust strategy'!$C$12,$E348='Impact of trust strategy'!$C$21,$E348='Impact of trust strategy'!$C$30,$E348='Impact of trust strategy'!$C$39,$E348='Impact of trust strategy'!$C$48,,$E348='Impact of trust strategy'!$C$57,,$E348='Impact of trust strategy'!$C$66,,$E348='Impact of trust strategy'!$C$75,$E348='Impact of trust strategy'!$C$84,$E348='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD348=0,X348,X348/SUMIF($C$6:$C$455,$C348,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B348,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":404.47722593417461},{"$f":"IFERROR(IF($AD348=0,Y348,Y348/SUMIF($C$6:$C$455,$C348,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B348,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":408.96445186834944},{"$f":"IFERROR(IF($AD348=0,Z348,Z348/SUMIF($C$6:$C$455,$C348,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B348,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":415.99223954466714},{"$f":"IFERROR(IF($AD348=0,AA348,AA348/SUMIF($C$6:$C$455,$C348,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B348,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":423.08601583766387},{"$f":"IFERROR(IF($AD348=0,AB348,AB348/SUMIF($C$6:$C$455,$C348,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B348,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":430.24578074733972},null,"HDA","HD","Test Spec 8","A&E","0-18",400,404.47722593417461,408.96445186834944,415.99223954466714,423.08601583766387,430.24578074733972]
["HDB","HD",39,"Test Spec 8A&E",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"A&E","19-24",{"$f":"'Historical volumes'!$E60","v":420},null,{"$f":"H349*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G349,'Demographic Change'!$B$16:$B$24,0))))","v":426.42073778664013},{"$f":"J349*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G349,'Demographic Change'!$B$16:$B$24,0))))","v":432.84147557328026},{"$f":"K349*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G349,'Demographic Change'!$B$16:$B$24,0))))","v":442.89132602193428},{"$f":"L349*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G349,'Demographic Change'!$B$16:$B$24,0))))","v":453.04586241276184},{"$f":"M349*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G349,'Demographic Change'!$B$16:$B$24,0))))","v":463.30508474576283},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E349,E349='Non-Demographic Change'!$C$20,E349='Non-Demographic Change'!$C$29,E349='Non-Demographic Change'!$C$38,E349='Non-Demographic Change'!$C$47,E349='Non-Demographic Change'!$C$56,E349='Non-Demographic Change'!$C$65,E349='Non-Demographic Change'!$C$74,E349='Non-Demographic Change'!$C$83,E349='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P349=0,J349,(J349/SUMIF($C$6:$C$455,$C349,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B349,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.42073778664013},{"$f":"IFERROR(IF($P349=0,K349,(K349/SUMIF($C$6:$C$455,$C349,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B349,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.84147557328026},{"$f":"IFERROR(IF($P349=0,L349,(L349/SUMIF($C$6:$C$455,$C349,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B349,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.89132602193428},{"$f":"IFERROR(IF($P349=0,M349,(M349/SUMIF($C$6:$C$455,$C349,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B349,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.04586241276184},{"$f":"IFERROR(IF($P349=0,N349,(N349/SUMIF($C$6:$C$455,$C349,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B349,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.30508474576283},null,{"$f":"IF(OR($E349='Commissioner plans'!$C$12,$E349='Commissioner plans'!$C$21,$E349='Commissioner plans'!$C$30,$E349='Commissioner plans'!$C$39,$E349='Commissioner plans'!$C$48,,$E349='Commissioner plans'!$C$57,,$E349='Commissioner plans'!$C$66,,$E349='Commissioner plans'!$C$75,$E349='Commissioner plans'!$C$84,$E349='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W349=0,Q349,Q349/SUMIF($C$6:$C$455,$C349,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B349,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.2886340977069},{"$f":"IFERROR(IF($W349=0,R349,R349/SUMIF($C$6:$C$455,$C349,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B349,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":430.67726819541394},{"$f":"IFERROR(IF($W349=0,S349,S349/SUMIF($C$6:$C$455,$C349,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B349,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":440.67686939182465},{"$f":"IFERROR(IF($W349=0,T349,T349/SUMIF($C$6:$C$455,$C349,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B349,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":450.78063310069803},{"$f":"IFERROR(IF($W349=0,U349,U349/SUMIF($C$6:$C$455,$C349,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B349,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":460.98855932203401},null,{"$f":"IF(OR($E349='Impact of trust strategy'!$C$12,$E349='Impact of trust strategy'!$C$21,$E349='Impact of trust strategy'!$C$30,$E349='Impact of trust strategy'!$C$39,$E349='Impact of trust strategy'!$C$48,,$E349='Impact of trust strategy'!$C$57,,$E349='Impact of trust strategy'!$C$66,,$E349='Impact of trust strategy'!$C$75,$E349='Impact of trust strategy'!$C$84,$E349='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD349=0,X349,X349/SUMIF($C$6:$C$455,$C349,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B349,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.41007726819538},{"$f":"IFERROR(IF($AD349=0,Y349,Y349/SUMIF($C$6:$C$455,$C349,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B349,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":432.83065453639097},{"$f":"IFERROR(IF($AD349=0,Z349,Z349/SUMIF($C$6:$C$455,$C349,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B349,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":442.88025373878372},{"$f":"IFERROR(IF($AD349=0,AA349,AA349/SUMIF($C$6:$C$455,$C349,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B349,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":453.03453626620148},{"$f":"IFERROR(IF($AD349=0,AB349,AB349/SUMIF($C$6:$C$455,$C349,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B349,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":463.29350211864414},null,"HDB","HD","Test Spec 8","A&E","19-24",420,426.41007726819538,432.83065453639097,442.88025373878372,453.03453626620148,463.29350211864414]
["HDC","HD",39,"Test Spec 8A&E",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"A&E","25-34",{"$f":"'Historical volumes'!$F60","v":440},null,{"$f":"H350*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G350,'Demographic Change'!$B$16:$B$24,0))))","v":444.24202127659578},{"$f":"J350*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G350,'Demographic Change'!$B$16:$B$24,0))))","v":448.4840425531915},{"$f":"K350*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G350,'Demographic Change'!$B$16:$B$24,0))))","v":455.1396276595745},{"$f":"L350*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G350,'Demographic Change'!$B$16:$B$24,0))))","v":461.86835106382983},{"$f":"M350*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G350,'Demographic Change'!$B$16:$B$24,0))))","v":468.6702127659575},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E350,E350='Non-Demographic Change'!$C$20,E350='Non-Demographic Change'!$C$29,E350='Non-Demographic Change'!$C$38,E350='Non-Demographic Change'!$C$47,E350='Non-Demographic Change'!$C$56,E350='Non-Demographic Change'!$C$65,E350='Non-Demographic Change'!$C$74,E350='Non-Demographic Change'!$C$83,E350='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P350=0,J350,(J350/SUMIF($C$6:$C$455,$C350,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B350,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.24202127659578},{"$f":"IFERROR(IF($P350=0,K350,(K350/SUMIF($C$6:$C$455,$C350,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B350,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.4840425531915},{"$f":"IFERROR(IF($P350=0,L350,(L350/SUMIF($C$6:$C$455,$C350,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B350,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.1396276595745},{"$f":"IFERROR(IF($P350=0,M350,(M350/SUMIF($C$6:$C$455,$C350,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B350,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":461.86835106382983},{"$f":"IFERROR(IF($P350=0,N350,(N350/SUMIF($C$6:$C$455,$C350,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B350,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.6702127659575},null,{"$f":"IF(OR($E350='Commissioner plans'!$C$12,$E350='Commissioner plans'!$C$21,$E350='Commissioner plans'!$C$30,$E350='Commissioner plans'!$C$39,$E350='Commissioner plans'!$C$48,,$E350='Commissioner plans'!$C$57,,$E350='Commissioner plans'!$C$66,,$E350='Commissioner plans'!$C$75,$E350='Commissioner plans'!$C$84,$E350='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W350=0,Q350,Q350/SUMIF($C$6:$C$455,$C350,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B350,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.02081117021282},{"$f":"IFERROR(IF($W350=0,R350,R350/SUMIF($C$6:$C$455,$C350,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B350,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.24162234042552},{"$f":"IFERROR(IF($W350=0,S350,S350/SUMIF($C$6:$C$455,$C350,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B350,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":452.86392952127665},{"$f":"IFERROR(IF($W350=0,T350,T350/SUMIF($C$6:$C$455,$C350,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B350,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":459.55900930851067},{"$f":"IFERROR(IF($W350=0,U350,U350/SUMIF($C$6:$C$455,$C350,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B350,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":466.3268617021277},null,{"$f":"IF(OR($E350='Impact of trust strategy'!$C$12,$E350='Impact of trust strategy'!$C$21,$E350='Impact of trust strategy'!$C$30,$E350='Impact of trust strategy'!$C$39,$E350='Impact of trust strategy'!$C$48,,$E350='Impact of trust strategy'!$C$57,,$E350='Impact of trust strategy'!$C$66,,$E350='Impact of trust strategy'!$C$75,$E350='Impact of trust strategy'!$C$84,$E350='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD350=0,X350,X350/SUMIF($C$6:$C$455,$C350,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B350,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":444.23091522606381},{"$f":"IFERROR(IF($AD350=0,Y350,Y350/SUMIF($C$6:$C$455,$C350,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B350,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.4728304521276},{"$f":"IFERROR(IF($AD350=0,Z350,Z350/SUMIF($C$6:$C$455,$C350,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B350,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":455.12824916888297},{"$f":"IFERROR(IF($AD350=0,AA350,AA350/SUMIF($C$6:$C$455,$C350,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B350,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":461.85680435505316},{"$f":"IFERROR(IF($AD350=0,AB350,AB350/SUMIF($C$6:$C$455,$C350,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B350,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":468.65849601063832},null,"HDC","HD","Test Spec 8","A&E","25-34",440,444.23091522606381,448.4728304521276,455.12824916888297,461.85680435505316,468.65849601063832]
["HDD","HD",39,"Test Spec 8A&E",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"A&E","35-44",{"$f":"'Historical volumes'!$G60","v":460},null,{"$f":"H351*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G351,'Demographic Change'!$B$16:$B$24,0))))","v":445.06960470483142},{"$f":"J351*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G351,'Demographic Change'!$B$16:$B$24,0))))","v":430.13920940966278},{"$f":"K351*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G351,'Demographic Change'!$B$16:$B$24,0))))","v":406.78478374153207},{"$f":"L351*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G351,'Demographic Change'!$B$16:$B$24,0))))","v":383.19064989205685},{"$f":"M351*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G351,'Demographic Change'!$B$16:$B$24,0))))","v":359.3568078612372},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E351,E351='Non-Demographic Change'!$C$20,E351='Non-Demographic Change'!$C$29,E351='Non-Demographic Change'!$C$38,E351='Non-Demographic Change'!$C$47,E351='Non-Demographic Change'!$C$56,E351='Non-Demographic Change'!$C$65,E351='Non-Demographic Change'!$C$74,E351='Non-Demographic Change'!$C$83,E351='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P351=0,J351,(J351/SUMIF($C$6:$C$455,$C351,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B351,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.06960470483142},{"$f":"IFERROR(IF($P351=0,K351,(K351/SUMIF($C$6:$C$455,$C351,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B351,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.13920940966278},{"$f":"IFERROR(IF($P351=0,L351,(L351/SUMIF($C$6:$C$455,$C351,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B351,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":406.78478374153207},{"$f":"IFERROR(IF($P351=0,M351,(M351/SUMIF($C$6:$C$455,$C351,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B351,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.19064989205685},{"$f":"IFERROR(IF($P351=0,N351,(N351/SUMIF($C$6:$C$455,$C351,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B351,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.3568078612372},null,{"$f":"IF(OR($E351='Commissioner plans'!$C$12,$E351='Commissioner plans'!$C$21,$E351='Commissioner plans'!$C$30,$E351='Commissioner plans'!$C$39,$E351='Commissioner plans'!$C$48,,$E351='Commissioner plans'!$C$57,,$E351='Commissioner plans'!$C$66,,$E351='Commissioner plans'!$C$75,$E351='Commissioner plans'!$C$84,$E351='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W351=0,Q351,Q351/SUMIF($C$6:$C$455,$C351,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B351,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.84425668130729},{"$f":"IFERROR(IF($W351=0,R351,R351/SUMIF($C$6:$C$455,$C351,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B351,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.98851336261453},{"$f":"IFERROR(IF($W351=0,S351,S351/SUMIF($C$6:$C$455,$C351,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B351,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":404.7508598228244},{"$f":"IFERROR(IF($W351=0,T351,T351/SUMIF($C$6:$C$455,$C351,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B351,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":381.27469664259655},{"$f":"IFERROR(IF($W351=0,U351,U351/SUMIF($C$6:$C$455,$C351,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B351,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":357.56002382193105},null,{"$f":"IF(OR($E351='Impact of trust strategy'!$C$12,$E351='Impact of trust strategy'!$C$21,$E351='Impact of trust strategy'!$C$30,$E351='Impact of trust strategy'!$C$39,$E351='Impact of trust strategy'!$C$48,,$E351='Impact of trust strategy'!$C$57,,$E351='Impact of trust strategy'!$C$66,,$E351='Impact of trust strategy'!$C$75,$E351='Impact of trust strategy'!$C$84,$E351='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD351=0,X351,X351/SUMIF($C$6:$C$455,$C351,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B351,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":445.0584779647138},{"$f":"IFERROR(IF($AD351=0,Y351,Y351/SUMIF($C$6:$C$455,$C351,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B351,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":430.12845592942756},{"$f":"IFERROR(IF($AD351=0,Z351,Z351/SUMIF($C$6:$C$455,$C351,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B351,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":406.7746141219385},{"$f":"IFERROR(IF($AD351=0,AA351,AA351/SUMIF($C$6:$C$455,$C351,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B351,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":383.18107012580947},{"$f":"IFERROR(IF($AD351=0,AB351,AB351/SUMIF($C$6:$C$455,$C351,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B351,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":359.34782394104064},null,"HDD","HD","Test Spec 8","A&E","35-44",460,445.0584779647138,430.12845592942756,406.7746141219385,383.18107012580947,359.34782394104064]
["HDE","HD",39,"Test Spec 8A&E",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"A&E","45-54",{"$f":"'Historical volumes'!$H60","v":480},null,{"$f":"H352*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G352,'Demographic Change'!$B$16:$B$24,0))))","v":476.27740492170022},{"$f":"J352*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G352,'Demographic Change'!$B$16:$B$24,0))))","v":472.55480984340045},{"$f":"K352*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G352,'Demographic Change'!$B$16:$B$24,0))))","v":466.72035794183444},{"$f":"L352*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G352,'Demographic Change'!$B$16:$B$24,0))))","v":460.81431767337807},{"$f":"M352*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G352,'Demographic Change'!$B$16:$B$24,0))))","v":454.83668903803135},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E352,E352='Non-Demographic Change'!$C$20,E352='Non-Demographic Change'!$C$29,E352='Non-Demographic Change'!$C$38,E352='Non-Demographic Change'!$C$47,E352='Non-Demographic Change'!$C$56,E352='Non-Demographic Change'!$C$65,E352='Non-Demographic Change'!$C$74,E352='Non-Demographic Change'!$C$83,E352='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P352=0,J352,(J352/SUMIF($C$6:$C$455,$C352,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B352,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":476.27740492170022},{"$f":"IFERROR(IF($P352=0,K352,(K352/SUMIF($C$6:$C$455,$C352,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B352,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":472.55480984340045},{"$f":"IFERROR(IF($P352=0,L352,(L352/SUMIF($C$6:$C$455,$C352,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B352,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.72035794183444},{"$f":"IFERROR(IF($P352=0,M352,(M352/SUMIF($C$6:$C$455,$C352,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B352,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.81431767337807},{"$f":"IFERROR(IF($P352=0,N352,(N352/SUMIF($C$6:$C$455,$C352,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B352,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":454.83668903803135},null,{"$f":"IF(OR($E352='Commissioner plans'!$C$12,$E352='Commissioner plans'!$C$21,$E352='Commissioner plans'!$C$30,$E352='Commissioner plans'!$C$39,$E352='Commissioner plans'!$C$48,,$E352='Commissioner plans'!$C$57,,$E352='Commissioner plans'!$C$66,,$E352='Commissioner plans'!$C$75,$E352='Commissioner plans'!$C$84,$E352='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W352=0,Q352,Q352/SUMIF($C$6:$C$455,$C352,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B352,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":473.89601789709172},{"$f":"IFERROR(IF($W352=0,R352,R352/SUMIF($C$6:$C$455,$C352,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B352,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":470.19203579418343},{"$f":"IFERROR(IF($W352=0,S352,S352/SUMIF($C$6:$C$455,$C352,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B352,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":464.38675615212526},{"$f":"IFERROR(IF($W352=0,T352,T352/SUMIF($C$6:$C$455,$C352,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B352,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":458.5102460850112},{"$f":"IFERROR(IF($W352=0,U352,U352/SUMIF($C$6:$C$455,$C352,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B352,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":452.56250559284121},null,{"$f":"IF(OR($E352='Impact of trust strategy'!$C$12,$E352='Impact of trust strategy'!$C$21,$E352='Impact of trust strategy'!$C$30,$E352='Impact of trust strategy'!$C$39,$E352='Impact of trust strategy'!$C$48,,$E352='Impact of trust strategy'!$C$57,,$E352='Impact of trust strategy'!$C$66,,$E352='Impact of trust strategy'!$C$75,$E352='Impact of trust strategy'!$C$84,$E352='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD352=0,X352,X352/SUMIF($C$6:$C$455,$C352,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B352,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":476.26549798657715},{"$f":"IFERROR(IF($AD352=0,Y352,Y352/SUMIF($C$6:$C$455,$C352,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B352,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":472.54299597315429},{"$f":"IFERROR(IF($AD352=0,Z352,Z352/SUMIF($C$6:$C$455,$C352,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B352,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":466.70868993288582},{"$f":"IFERROR(IF($AD352=0,AA352,AA352/SUMIF($C$6:$C$455,$C352,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B352,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":460.80279731543624},{"$f":"IFERROR(IF($AD352=0,AB352,AB352/SUMIF($C$6:$C$455,$C352,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B352,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":454.82531812080538},null,"HDE","HD","Test Spec 8","A&E","45-54",480,476.26549798657715,472.54299597315429,466.70868993288582,460.80279731543624,454.82531812080538]
["HDF","HD",39,"Test Spec 8A&E",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"A&E","55-64",{"$f":"'Historical volumes'!$I60","v":500},null,{"$f":"H353*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G353,'Demographic Change'!$B$16:$B$24,0))))","v":510.37421267135971},{"$f":"J353*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G353,'Demographic Change'!$B$16:$B$24,0))))","v":520.74842534271943},{"$f":"K353*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G353,'Demographic Change'!$B$16:$B$24,0))))","v":536.97665802148924},{"$f":"L353*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G353,'Demographic Change'!$B$16:$B$24,0))))","v":553.35309373842142},{"$f":"M353*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G353,'Demographic Change'!$B$16:$B$24,0))))","v":569.87773249351596},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E353,E353='Non-Demographic Change'!$C$20,E353='Non-Demographic Change'!$C$29,E353='Non-Demographic Change'!$C$38,E353='Non-Demographic Change'!$C$47,E353='Non-Demographic Change'!$C$56,E353='Non-Demographic Change'!$C$65,E353='Non-Demographic Change'!$C$74,E353='Non-Demographic Change'!$C$83,E353='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P353=0,J353,(J353/SUMIF($C$6:$C$455,$C353,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B353,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.37421267135971},{"$f":"IFERROR(IF($P353=0,K353,(K353/SUMIF($C$6:$C$455,$C353,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B353,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":520.74842534271943},{"$f":"IFERROR(IF($P353=0,L353,(L353/SUMIF($C$6:$C$455,$C353,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B353,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.97665802148924},{"$f":"IFERROR(IF($P353=0,M353,(M353/SUMIF($C$6:$C$455,$C353,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B353,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.35309373842142},{"$f":"IFERROR(IF($P353=0,N353,(N353/SUMIF($C$6:$C$455,$C353,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B353,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.87773249351596},null,{"$f":"IF(OR($E353='Commissioner plans'!$C$12,$E353='Commissioner plans'!$C$21,$E353='Commissioner plans'!$C$30,$E353='Commissioner plans'!$C$39,$E353='Commissioner plans'!$C$48,,$E353='Commissioner plans'!$C$57,,$E353='Commissioner plans'!$C$66,,$E353='Commissioner plans'!$C$75,$E353='Commissioner plans'!$C$84,$E353='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W353=0,Q353,Q353/SUMIF($C$6:$C$455,$C353,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B353,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":507.82234160800289},{"$f":"IFERROR(IF($W353=0,R353,R353/SUMIF($C$6:$C$455,$C353,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B353,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":518.14468321600577},{"$f":"IFERROR(IF($W353=0,S353,S353/SUMIF($C$6:$C$455,$C353,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B353,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":534.29177473138179},{"$f":"IFERROR(IF($W353=0,T353,T353/SUMIF($C$6:$C$455,$C353,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B353,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":550.58632826972928},{"$f":"IFERROR(IF($W353=0,U353,U353/SUMIF($C$6:$C$455,$C353,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B353,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":567.02834383104835},null,{"$f":"IF(OR($E353='Impact of trust strategy'!$C$12,$E353='Impact of trust strategy'!$C$21,$E353='Impact of trust strategy'!$C$30,$E353='Impact of trust strategy'!$C$39,$E353='Impact of trust strategy'!$C$48,,$E353='Impact of trust strategy'!$C$57,,$E353='Impact of trust strategy'!$C$66,,$E353='Impact of trust strategy'!$C$75,$E353='Impact of trust strategy'!$C$84,$E353='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD353=0,X353,X353/SUMIF($C$6:$C$455,$C353,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B353,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":510.36145331604286},{"$f":"IFERROR(IF($AD353=0,Y353,Y353/SUMIF($C$6:$C$455,$C353,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B353,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":520.73540663208576},{"$f":"IFERROR(IF($AD353=0,Z353,Z353/SUMIF($C$6:$C$455,$C353,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B353,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":536.96323360503868},{"$f":"IFERROR(IF($AD353=0,AA353,AA353/SUMIF($C$6:$C$455,$C353,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B353,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":553.33925991107787},{"$f":"IFERROR(IF($AD353=0,AB353,AB353/SUMIF($C$6:$C$455,$C353,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B353,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":569.86348555020356},null,"HDF","HD","Test Spec 8","A&E","55-64",500,510.36145331604286,520.73540663208576,536.96323360503868,553.33925991107787,569.86348555020356]
["HDG","HD",39,"Test Spec 8A&E",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"A&E","65-74",{"$f":"'Historical volumes'!$J60","v":520},null,{"$f":"H354*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G354,'Demographic Change'!$B$16:$B$24,0))))","v":533.70485036119715},{"$f":"J354*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G354,'Demographic Change'!$B$16:$B$24,0))))","v":547.40970072239418},{"$f":"K354*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G354,'Demographic Change'!$B$16:$B$24,0))))","v":568.87512899896797},{"$f":"L354*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G354,'Demographic Change'!$B$16:$B$24,0))))","v":590.54695562435495},{"$f":"M354*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G354,'Demographic Change'!$B$16:$B$24,0))))","v":612.42518059855513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E354,E354='Non-Demographic Change'!$C$20,E354='Non-Demographic Change'!$C$29,E354='Non-Demographic Change'!$C$38,E354='Non-Demographic Change'!$C$47,E354='Non-Demographic Change'!$C$56,E354='Non-Demographic Change'!$C$65,E354='Non-Demographic Change'!$C$74,E354='Non-Demographic Change'!$C$83,E354='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P354=0,J354,(J354/SUMIF($C$6:$C$455,$C354,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B354,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.70485036119715},{"$f":"IFERROR(IF($P354=0,K354,(K354/SUMIF($C$6:$C$455,$C354,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B354,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":547.40970072239418},{"$f":"IFERROR(IF($P354=0,L354,(L354/SUMIF($C$6:$C$455,$C354,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B354,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.87512899896797},{"$f":"IFERROR(IF($P354=0,M354,(M354/SUMIF($C$6:$C$455,$C354,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B354,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.54695562435495},{"$f":"IFERROR(IF($P354=0,N354,(N354/SUMIF($C$6:$C$455,$C354,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B354,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":612.42518059855513},null,{"$f":"IF(OR($E354='Commissioner plans'!$C$12,$E354='Commissioner plans'!$C$21,$E354='Commissioner plans'!$C$30,$E354='Commissioner plans'!$C$39,$E354='Commissioner plans'!$C$48,,$E354='Commissioner plans'!$C$57,,$E354='Commissioner plans'!$C$66,,$E354='Commissioner plans'!$C$75,$E354='Commissioner plans'!$C$84,$E354='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W354=0,Q354,Q354/SUMIF($C$6:$C$455,$C354,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B354,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":531.03632610939121},{"$f":"IFERROR(IF($W354=0,R354,R354/SUMIF($C$6:$C$455,$C354,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B354,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":544.67265221878222},{"$f":"IFERROR(IF($W354=0,S354,S354/SUMIF($C$6:$C$455,$C354,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B354,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":566.03075335397307},{"$f":"IFERROR(IF($W354=0,T354,T354/SUMIF($C$6:$C$455,$C354,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B354,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":587.59422084623316},{"$f":"IFERROR(IF($W354=0,U354,U354/SUMIF($C$6:$C$455,$C354,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B354,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":609.36305469556225},null,{"$f":"IF(OR($E354='Impact of trust strategy'!$C$12,$E354='Impact of trust strategy'!$C$21,$E354='Impact of trust strategy'!$C$30,$E354='Impact of trust strategy'!$C$39,$E354='Impact of trust strategy'!$C$48,,$E354='Impact of trust strategy'!$C$57,,$E354='Impact of trust strategy'!$C$66,,$E354='Impact of trust strategy'!$C$75,$E354='Impact of trust strategy'!$C$84,$E354='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD354=0,X354,X354/SUMIF($C$6:$C$455,$C354,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B354,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":533.69150773993806},{"$f":"IFERROR(IF($AD354=0,Y354,Y354/SUMIF($C$6:$C$455,$C354,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B354,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":547.39601547987604},{"$f":"IFERROR(IF($AD354=0,Z354,Z354/SUMIF($C$6:$C$455,$C354,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B354,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":568.86090712074292},{"$f":"IFERROR(IF($AD354=0,AA354,AA354/SUMIF($C$6:$C$455,$C354,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B354,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":590.53219195046427},{"$f":"IFERROR(IF($AD354=0,AB354,AB354/SUMIF($C$6:$C$455,$C354,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B354,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":612.40986996903996},null,"HDG","HD","Test Spec 8","A&E","65-74",520,533.69150773993806,547.39601547987604,568.86090712074292,590.53219195046427,612.40986996903996]
["HDH","HD",39,"Test Spec 8A&E",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"A&E","75-84",{"$f":"'Historical volumes'!$K60","v":540},null,{"$f":"H355*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G355,'Demographic Change'!$B$16:$B$24,0))))","v":544.80474542758282},{"$f":"J355*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G355,'Demographic Change'!$B$16:$B$24,0))))","v":549.60949085516563},{"$f":"K355*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G355,'Demographic Change'!$B$16:$B$24,0))))","v":557.12802768166091},{"$f":"L355*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G355,'Demographic Change'!$B$16:$B$24,0))))","v":564.73554127533373},{"$f":"M355*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G355,'Demographic Change'!$B$16:$B$24,0))))","v":572.43203163618398},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E355,E355='Non-Demographic Change'!$C$20,E355='Non-Demographic Change'!$C$29,E355='Non-Demographic Change'!$C$38,E355='Non-Demographic Change'!$C$47,E355='Non-Demographic Change'!$C$56,E355='Non-Demographic Change'!$C$65,E355='Non-Demographic Change'!$C$74,E355='Non-Demographic Change'!$C$83,E355='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P355=0,J355,(J355/SUMIF($C$6:$C$455,$C355,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B355,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":544.80474542758282},{"$f":"IFERROR(IF($P355=0,K355,(K355/SUMIF($C$6:$C$455,$C355,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B355,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":549.60949085516563},{"$f":"IFERROR(IF($P355=0,L355,(L355/SUMIF($C$6:$C$455,$C355,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B355,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.12802768166091},{"$f":"IFERROR(IF($P355=0,M355,(M355/SUMIF($C$6:$C$455,$C355,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B355,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.73554127533373},{"$f":"IFERROR(IF($P355=0,N355,(N355/SUMIF($C$6:$C$455,$C355,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B355,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":572.43203163618398},null,{"$f":"IF(OR($E355='Commissioner plans'!$C$12,$E355='Commissioner plans'!$C$21,$E355='Commissioner plans'!$C$30,$E355='Commissioner plans'!$C$39,$E355='Commissioner plans'!$C$48,,$E355='Commissioner plans'!$C$57,,$E355='Commissioner plans'!$C$66,,$E355='Commissioner plans'!$C$75,$E355='Commissioner plans'!$C$84,$E355='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W355=0,Q355,Q355/SUMIF($C$6:$C$455,$C355,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B355,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":542.08072170044488},{"$f":"IFERROR(IF($W355=0,R355,R355/SUMIF($C$6:$C$455,$C355,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B355,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":546.86144340088981},{"$f":"IFERROR(IF($W355=0,S355,S355/SUMIF($C$6:$C$455,$C355,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B355,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":554.34238754325258},{"$f":"IFERROR(IF($W355=0,T355,T355/SUMIF($C$6:$C$455,$C355,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B355,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":561.91186356895707},{"$f":"IFERROR(IF($W355=0,U355,U355/SUMIF($C$6:$C$455,$C355,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B355,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":569.56987147800305},null,{"$f":"IF(OR($E355='Impact of trust strategy'!$C$12,$E355='Impact of trust strategy'!$C$21,$E355='Impact of trust strategy'!$C$30,$E355='Impact of trust strategy'!$C$39,$E355='Impact of trust strategy'!$C$48,,$E355='Impact of trust strategy'!$C$57,,$E355='Impact of trust strategy'!$C$66,,$E355='Impact of trust strategy'!$C$75,$E355='Impact of trust strategy'!$C$84,$E355='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD355=0,X355,X355/SUMIF($C$6:$C$455,$C355,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B355,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":544.79112530894702},{"$f":"IFERROR(IF($AD355=0,Y355,Y355/SUMIF($C$6:$C$455,$C355,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B355,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":549.59575061789417},{"$f":"IFERROR(IF($AD355=0,Z355,Z355/SUMIF($C$6:$C$455,$C355,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B355,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.11409948096878},{"$f":"IFERROR(IF($AD355=0,AA355,AA355/SUMIF($C$6:$C$455,$C355,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B355,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":564.72142288680175},{"$f":"IFERROR(IF($AD355=0,AB355,AB355/SUMIF($C$6:$C$455,$C355,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B355,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":572.41772083539297},null,"HDH","HD","Test Spec 8","A&E","75-84",540,544.79112530894702,549.59575061789417,557.11409948096878,564.72142288680175,572.41772083539297]
["HDI","HD",39,"Test Spec 8A&E",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"A&E","85+",{"$f":"'Historical volumes'!$L60","v":560},null,{"$f":"H356*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G356,'Demographic Change'!$B$16:$B$24,0))))","v":536.94708186707385},{"$f":"J356*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G356,'Demographic Change'!$B$16:$B$24,0))))","v":513.8941637341477},{"$f":"K356*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G356,'Demographic Change'!$B$16:$B$24,0))))","v":477.82750149392461},{"$f":"L356*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G356,'Demographic Change'!$B$16:$B$24,0))))","v":441.42620011951391},{"$f":"M356*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G356,'Demographic Change'!$B$16:$B$24,0))))","v":404.65307748489465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E356,E356='Non-Demographic Change'!$C$20,E356='Non-Demographic Change'!$C$29,E356='Non-Demographic Change'!$C$38,E356='Non-Demographic Change'!$C$47,E356='Non-Demographic Change'!$C$56,E356='Non-Demographic Change'!$C$65,E356='Non-Demographic Change'!$C$74,E356='Non-Demographic Change'!$C$83,E356='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P356=0,J356,(J356/SUMIF($C$6:$C$455,$C356,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B356,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.94708186707385},{"$f":"IFERROR(IF($P356=0,K356,(K356/SUMIF($C$6:$C$455,$C356,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B356,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":513.8941637341477},{"$f":"IFERROR(IF($P356=0,L356,(L356/SUMIF($C$6:$C$455,$C356,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B356,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":477.82750149392461},{"$f":"IFERROR(IF($P356=0,M356,(M356/SUMIF($C$6:$C$455,$C356,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B356,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":441.42620011951391},{"$f":"IFERROR(IF($P356=0,N356,(N356/SUMIF($C$6:$C$455,$C356,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B356,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.65307748489465},null,{"$f":"IF(OR($E356='Commissioner plans'!$C$12,$E356='Commissioner plans'!$C$21,$E356='Commissioner plans'!$C$30,$E356='Commissioner plans'!$C$39,$E356='Commissioner plans'!$C$48,,$E356='Commissioner plans'!$C$57,,$E356='Commissioner plans'!$C$66,,$E356='Commissioner plans'!$C$75,$E356='Commissioner plans'!$C$84,$E356='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W356=0,Q356,Q356/SUMIF($C$6:$C$455,$C356,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B356,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":534.26234645773843},{"$f":"IFERROR(IF($W356=0,R356,R356/SUMIF($C$6:$C$455,$C356,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B356,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":511.32469291547693},{"$f":"IFERROR(IF($W356=0,S356,S356/SUMIF($C$6:$C$455,$C356,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B356,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":475.43836398645499},{"$f":"IFERROR(IF($W356=0,T356,T356/SUMIF($C$6:$C$455,$C356,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B356,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":439.21906911891631},{"$f":"IFERROR(IF($W356=0,U356,U356/SUMIF($C$6:$C$455,$C356,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B356,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":402.62981209747016},null,{"$f":"IF(OR($E356='Impact of trust strategy'!$C$12,$E356='Impact of trust strategy'!$C$21,$E356='Impact of trust strategy'!$C$30,$E356='Impact of trust strategy'!$C$39,$E356='Impact of trust strategy'!$C$48,,$E356='Impact of trust strategy'!$C$57,,$E356='Impact of trust strategy'!$C$66,,$E356='Impact of trust strategy'!$C$75,$E356='Impact of trust strategy'!$C$84,$E356='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD356=0,X356,X356/SUMIF($C$6:$C$455,$C356,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B356,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":536.93365819002702},{"$f":"IFERROR(IF($AD356=0,Y356,Y356/SUMIF($C$6:$C$455,$C356,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B356,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":513.88131638005427},{"$f":"IFERROR(IF($AD356=0,Z356,Z356/SUMIF($C$6:$C$455,$C356,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B356,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":477.81555580638724},{"$f":"IFERROR(IF($AD356=0,AA356,AA356/SUMIF($C$6:$C$455,$C356,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B356,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":441.41516446451084},{"$f":"IFERROR(IF($AD356=0,AB356,AB356/SUMIF($C$6:$C$455,$C356,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B356,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":404.64296115795747},null,"HDI","HD","Test Spec 8","A&E","85+",560,536.93365819002702,513.88131638005427,477.81555580638724,441.41516446451084,404.64296115795747]
["HEA","HE",40,"Test Spec 8Community",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Community","0-18",{"$f":"'Historical volumes'!$D61","v":420},null,{"$f":"H357*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G357,'Demographic Change'!$B$16:$B$24,0))))","v":424.71170502350901},{"$f":"J357*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G357,'Demographic Change'!$B$16:$B$24,0))))","v":429.42341004701808},{"$f":"K357*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G357,'Demographic Change'!$B$16:$B$24,0))))","v":436.80277159119032},{"$f":"L357*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G357,'Demographic Change'!$B$16:$B$24,0))))","v":444.25142291512003},{"$f":"M357*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G357,'Demographic Change'!$B$16:$B$24,0))))","v":451.76936401880721},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E357,E357='Non-Demographic Change'!$C$20,E357='Non-Demographic Change'!$C$29,E357='Non-Demographic Change'!$C$38,E357='Non-Demographic Change'!$C$47,E357='Non-Demographic Change'!$C$56,E357='Non-Demographic Change'!$C$65,E357='Non-Demographic Change'!$C$74,E357='Non-Demographic Change'!$C$83,E357='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P357=0,J357,(J357/SUMIF($C$6:$C$455,$C357,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B357,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.71170502350901},{"$f":"IFERROR(IF($P357=0,K357,(K357/SUMIF($C$6:$C$455,$C357,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B357,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":429.42341004701808},{"$f":"IFERROR(IF($P357=0,L357,(L357/SUMIF($C$6:$C$455,$C357,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B357,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":436.80277159119032},{"$f":"IFERROR(IF($P357=0,M357,(M357/SUMIF($C$6:$C$455,$C357,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B357,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.25142291512003},{"$f":"IFERROR(IF($P357=0,N357,(N357/SUMIF($C$6:$C$455,$C357,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B357,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.76936401880721},null,{"$f":"IF(OR($E357='Commissioner plans'!$C$12,$E357='Commissioner plans'!$C$21,$E357='Commissioner plans'!$C$30,$E357='Commissioner plans'!$C$39,$E357='Commissioner plans'!$C$48,,$E357='Commissioner plans'!$C$57,,$E357='Commissioner plans'!$C$66,,$E357='Commissioner plans'!$C$75,$E357='Commissioner plans'!$C$84,$E357='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W357=0,Q357,Q357/SUMIF($C$6:$C$455,$C357,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B357,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":422.58814649839144},{"$f":"IFERROR(IF($W357=0,R357,R357/SUMIF($C$6:$C$455,$C357,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B357,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.27629299678301},{"$f":"IFERROR(IF($W357=0,S357,S357/SUMIF($C$6:$C$455,$C357,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B357,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":434.61875773323436},{"$f":"IFERROR(IF($W357=0,T357,T357/SUMIF($C$6:$C$455,$C357,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B357,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":442.03016580054435},{"$f":"IFERROR(IF($W357=0,U357,U357/SUMIF($C$6:$C$455,$C357,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B357,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":449.51051719871316},null,{"$f":"IF(OR($E357='Impact of trust strategy'!$C$12,$E357='Impact of trust strategy'!$C$21,$E357='Impact of trust strategy'!$C$30,$E357='Impact of trust strategy'!$C$39,$E357='Impact of trust strategy'!$C$48,,$E357='Impact of trust strategy'!$C$57,,$E357='Impact of trust strategy'!$C$66,,$E357='Impact of trust strategy'!$C$75,$E357='Impact of trust strategy'!$C$84,$E357='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD357=0,X357,X357/SUMIF($C$6:$C$455,$C357,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B357,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":424.70108723088333},{"$f":"IFERROR(IF($AD357=0,Y357,Y357/SUMIF($C$6:$C$455,$C357,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B357,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":429.41267446176687},{"$f":"IFERROR(IF($AD357=0,Z357,Z357/SUMIF($C$6:$C$455,$C357,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B357,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":436.79185152190047},{"$f":"IFERROR(IF($AD357=0,AA357,AA357/SUMIF($C$6:$C$455,$C357,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B357,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":444.24031662954701},{"$f":"IFERROR(IF($AD357=0,AB357,AB357/SUMIF($C$6:$C$455,$C357,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B357,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":451.75806978470666},null,"HEA","HE","Test Spec 8","Community","0-18",420,424.70108723088333,429.41267446176687,436.79185152190047,444.24031662954701,451.75806978470666]
["HEB","HE",40,"Test Spec 8Community",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Community","19-24",{"$f":"'Historical volumes'!$E61","v":440},null,{"$f":"H358*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G358,'Demographic Change'!$B$16:$B$24,0))))","v":446.72648720505157},{"$f":"J358*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G358,'Demographic Change'!$B$16:$B$24,0))))","v":453.45297441010314},{"$f":"K358*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G358,'Demographic Change'!$B$16:$B$24,0))))","v":463.98138916583594},{"$f":"L358*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G358,'Demographic Change'!$B$16:$B$24,0))))","v":474.61947490860769},{"$f":"M358*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G358,'Demographic Change'!$B$16:$B$24,0))))","v":485.36723163841822},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E358,E358='Non-Demographic Change'!$C$20,E358='Non-Demographic Change'!$C$29,E358='Non-Demographic Change'!$C$38,E358='Non-Demographic Change'!$C$47,E358='Non-Demographic Change'!$C$56,E358='Non-Demographic Change'!$C$65,E358='Non-Demographic Change'!$C$74,E358='Non-Demographic Change'!$C$83,E358='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P358=0,J358,(J358/SUMIF($C$6:$C$455,$C358,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B358,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":446.72648720505157},{"$f":"IFERROR(IF($P358=0,K358,(K358/SUMIF($C$6:$C$455,$C358,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B358,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.45297441010314},{"$f":"IFERROR(IF($P358=0,L358,(L358/SUMIF($C$6:$C$455,$C358,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B358,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.98138916583594},{"$f":"IFERROR(IF($P358=0,M358,(M358/SUMIF($C$6:$C$455,$C358,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B358,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.61947490860769},{"$f":"IFERROR(IF($P358=0,N358,(N358/SUMIF($C$6:$C$455,$C358,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B358,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":485.36723163841822},null,{"$f":"IF(OR($E358='Commissioner plans'!$C$12,$E358='Commissioner plans'!$C$21,$E358='Commissioner plans'!$C$30,$E358='Commissioner plans'!$C$39,$E358='Commissioner plans'!$C$48,,$E358='Commissioner plans'!$C$57,,$E358='Commissioner plans'!$C$66,,$E358='Commissioner plans'!$C$75,$E358='Commissioner plans'!$C$84,$E358='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W358=0,Q358,Q358/SUMIF($C$6:$C$455,$C358,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B358,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":444.49285476902634},{"$f":"IFERROR(IF($W358=0,R358,R358/SUMIF($C$6:$C$455,$C358,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B358,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":451.18570953805261},{"$f":"IFERROR(IF($W358=0,S358,S358/SUMIF($C$6:$C$455,$C358,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B358,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":461.66148222000675},{"$f":"IFERROR(IF($W358=0,T358,T358/SUMIF($C$6:$C$455,$C358,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B358,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":472.24637753406466},{"$f":"IFERROR(IF($W358=0,U358,U358/SUMIF($C$6:$C$455,$C358,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B358,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":482.94039548022613},null,{"$f":"IF(OR($E358='Impact of trust strategy'!$C$12,$E358='Impact of trust strategy'!$C$21,$E358='Impact of trust strategy'!$C$30,$E358='Impact of trust strategy'!$C$39,$E358='Impact of trust strategy'!$C$48,,$E358='Impact of trust strategy'!$C$57,,$E358='Impact of trust strategy'!$C$66,,$E358='Impact of trust strategy'!$C$75,$E358='Impact of trust strategy'!$C$84,$E358='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD358=0,X358,X358/SUMIF($C$6:$C$455,$C358,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B358,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":446.71531904287144},{"$f":"IFERROR(IF($AD358=0,Y358,Y358/SUMIF($C$6:$C$455,$C358,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B358,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":453.4416380857428},{"$f":"IFERROR(IF($AD358=0,Z358,Z358/SUMIF($C$6:$C$455,$C358,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B358,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":463.96978963110672},{"$f":"IFERROR(IF($AD358=0,AA358,AA358/SUMIF($C$6:$C$455,$C358,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B358,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":474.60760942173494},{"$f":"IFERROR(IF($AD358=0,AB358,AB358/SUMIF($C$6:$C$455,$C358,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B358,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":485.35509745762721},null,"HEB","HE","Test Spec 8","Community","19-24",440,446.71531904287144,453.4416380857428,463.96978963110672,474.60760942173494,485.35509745762721]
["HEC","HE",40,"Test Spec 8Community",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Community","25-34",{"$f":"'Historical volumes'!$F61","v":460},null,{"$f":"H359*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G359,'Demographic Change'!$B$16:$B$24,0))))","v":464.43484042553195},{"$f":"J359*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G359,'Demographic Change'!$B$16:$B$24,0))))","v":468.86968085106383},{"$f":"K359*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G359,'Demographic Change'!$B$16:$B$24,0))))","v":475.82779255319156},{"$f":"L359*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G359,'Demographic Change'!$B$16:$B$24,0))))","v":482.86236702127667},{"$f":"M359*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G359,'Demographic Change'!$B$16:$B$24,0))))","v":489.97340425531922},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E359,E359='Non-Demographic Change'!$C$20,E359='Non-Demographic Change'!$C$29,E359='Non-Demographic Change'!$C$38,E359='Non-Demographic Change'!$C$47,E359='Non-Demographic Change'!$C$56,E359='Non-Demographic Change'!$C$65,E359='Non-Demographic Change'!$C$74,E359='Non-Demographic Change'!$C$83,E359='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P359=0,J359,(J359/SUMIF($C$6:$C$455,$C359,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B359,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.43484042553195},{"$f":"IFERROR(IF($P359=0,K359,(K359/SUMIF($C$6:$C$455,$C359,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B359,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.86968085106383},{"$f":"IFERROR(IF($P359=0,L359,(L359/SUMIF($C$6:$C$455,$C359,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B359,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":475.82779255319156},{"$f":"IFERROR(IF($P359=0,M359,(M359/SUMIF($C$6:$C$455,$C359,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B359,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.86236702127667},{"$f":"IFERROR(IF($P359=0,N359,(N359/SUMIF($C$6:$C$455,$C359,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B359,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.97340425531922},null,{"$f":"IF(OR($E359='Commissioner plans'!$C$12,$E359='Commissioner plans'!$C$21,$E359='Commissioner plans'!$C$30,$E359='Commissioner plans'!$C$39,$E359='Commissioner plans'!$C$48,,$E359='Commissioner plans'!$C$57,,$E359='Commissioner plans'!$C$66,,$E359='Commissioner plans'!$C$75,$E359='Commissioner plans'!$C$84,$E359='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W359=0,Q359,Q359/SUMIF($C$6:$C$455,$C359,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B359,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.11266622340429},{"$f":"IFERROR(IF($W359=0,R359,R359/SUMIF($C$6:$C$455,$C359,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B359,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.52533244680853},{"$f":"IFERROR(IF($W359=0,S359,S359/SUMIF($C$6:$C$455,$C359,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B359,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":473.44865359042558},{"$f":"IFERROR(IF($W359=0,T359,T359/SUMIF($C$6:$C$455,$C359,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B359,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":480.44805518617028},{"$f":"IFERROR(IF($W359=0,U359,U359/SUMIF($C$6:$C$455,$C359,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B359,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":487.52353723404264},null,{"$f":"IF(OR($E359='Impact of trust strategy'!$C$12,$E359='Impact of trust strategy'!$C$21,$E359='Impact of trust strategy'!$C$30,$E359='Impact of trust strategy'!$C$39,$E359='Impact of trust strategy'!$C$48,,$E359='Impact of trust strategy'!$C$57,,$E359='Impact of trust strategy'!$C$66,,$E359='Impact of trust strategy'!$C$75,$E359='Impact of trust strategy'!$C$84,$E359='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD359=0,X359,X359/SUMIF($C$6:$C$455,$C359,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B359,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.42322955452124},{"$f":"IFERROR(IF($AD359=0,Y359,Y359/SUMIF($C$6:$C$455,$C359,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B359,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.85795910904255},{"$f":"IFERROR(IF($AD359=0,Z359,Z359/SUMIF($C$6:$C$455,$C359,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B359,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":475.81589685837764},{"$f":"IFERROR(IF($AD359=0,AA359,AA359/SUMIF($C$6:$C$455,$C359,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B359,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":482.85029546210109},{"$f":"IFERROR(IF($AD359=0,AB359,AB359/SUMIF($C$6:$C$455,$C359,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B359,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":489.96115492021278},null,"HEC","HE","Test Spec 8","Community","25-34",460,{"$f":"AE359","v":464.42322955452124},{"$f":"AF359","v":468.85795910904255},{"$f":"AG359","v":475.81589685837764},{"$f":"AH359","v":482.85029546210109},{"$f":"AI359","v":489.96115492021278}]
["HED","HE",40,"Test Spec 8Community",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Community","35-44",{"$f":"'Historical volumes'!$G61","v":480},null,{"$f":"H360*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G360,'Demographic Change'!$B$16:$B$24,0))))","v":464.42045708330232},{"$f":"J360*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G360,'Demographic Change'!$B$16:$B$24,0))))","v":448.84091416660465},{"$f":"K360*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G360,'Demographic Change'!$B$16:$B$24,0))))","v":424.4710786868161},{"$f":"L360*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G360,'Demographic Change'!$B$16:$B$24,0))))","v":399.85111293084196},{"$f":"M360*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G360,'Demographic Change'!$B$16:$B$24,0))))","v":374.98101689868236},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E360,E360='Non-Demographic Change'!$C$20,E360='Non-Demographic Change'!$C$29,E360='Non-Demographic Change'!$C$38,E360='Non-Demographic Change'!$C$47,E360='Non-Demographic Change'!$C$56,E360='Non-Demographic Change'!$C$65,E360='Non-Demographic Change'!$C$74,E360='Non-Demographic Change'!$C$83,E360='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P360=0,J360,(J360/SUMIF($C$6:$C$455,$C360,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B360,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.42045708330232},{"$f":"IFERROR(IF($P360=0,K360,(K360/SUMIF($C$6:$C$455,$C360,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B360,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.84091416660465},{"$f":"IFERROR(IF($P360=0,L360,(L360/SUMIF($C$6:$C$455,$C360,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B360,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.4710786868161},{"$f":"IFERROR(IF($P360=0,M360,(M360/SUMIF($C$6:$C$455,$C360,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B360,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.85111293084196},{"$f":"IFERROR(IF($P360=0,N360,(N360/SUMIF($C$6:$C$455,$C360,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B360,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.98101689868236},null,{"$f":"IF(OR($E360='Commissioner plans'!$C$12,$E360='Commissioner plans'!$C$21,$E360='Commissioner plans'!$C$30,$E360='Commissioner plans'!$C$39,$E360='Commissioner plans'!$C$48,,$E360='Commissioner plans'!$C$57,,$E360='Commissioner plans'!$C$66,,$E360='Commissioner plans'!$C$75,$E360='Commissioner plans'!$C$84,$E360='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W360=0,Q360,Q360/SUMIF($C$6:$C$455,$C360,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B360,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.0983547978858},{"$f":"IFERROR(IF($W360=0,R360,R360/SUMIF($C$6:$C$455,$C360,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B360,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.59670959577164},{"$f":"IFERROR(IF($W360=0,S360,S360/SUMIF($C$6:$C$455,$C360,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B360,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":422.34872329338202},{"$f":"IFERROR(IF($W360=0,T360,T360/SUMIF($C$6:$C$455,$C360,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B360,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.85185736618774},{"$f":"IFERROR(IF($W360=0,U360,U360/SUMIF($C$6:$C$455,$C360,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B360,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.10611181418892},null,{"$f":"IF(OR($E360='Impact of trust strategy'!$C$12,$E360='Impact of trust strategy'!$C$21,$E360='Impact of trust strategy'!$C$30,$E360='Impact of trust strategy'!$C$39,$E360='Impact of trust strategy'!$C$48,,$E360='Impact of trust strategy'!$C$57,,$E360='Impact of trust strategy'!$C$66,,$E360='Impact of trust strategy'!$C$75,$E360='Impact of trust strategy'!$C$84,$E360='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD360=0,X360,X360/SUMIF($C$6:$C$455,$C360,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B360,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.40884657187519},{"$f":"IFERROR(IF($AD360=0,Y360,Y360/SUMIF($C$6:$C$455,$C360,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B360,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.82969314375043},{"$f":"IFERROR(IF($AD360=0,Z360,Z360/SUMIF($C$6:$C$455,$C360,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B360,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":424.46046690984889},{"$f":"IFERROR(IF($AD360=0,AA360,AA360/SUMIF($C$6:$C$455,$C360,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B360,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.84111665301862},{"$f":"IFERROR(IF($AD360=0,AB360,AB360/SUMIF($C$6:$C$455,$C360,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B360,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":374.97164237325984},null,"HED","HE","Test Spec 8","Community","35-44",480,464.40884657187519,448.82969314375043,424.46046690984889,399.84111665301862,374.97164237325984]
["HEE","HE",40,"Test Spec 8Community",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Community","45-54",{"$f":"'Historical volumes'!$H61","v":500},null,{"$f":"H361*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G361,'Demographic Change'!$B$16:$B$24,0))))","v":496.12229679343773},{"$f":"J361*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G361,'Demographic Change'!$B$16:$B$24,0))))","v":492.24459358687545},{"$f":"K361*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G361,'Demographic Change'!$B$16:$B$24,0))))","v":486.16703952274418},{"$f":"L361*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G361,'Demographic Change'!$B$16:$B$24,0))))","v":480.01491424310211},{"$f":"M361*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G361,'Demographic Change'!$B$16:$B$24,0))))","v":473.78821774794926},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E361,E361='Non-Demographic Change'!$C$20,E361='Non-Demographic Change'!$C$29,E361='Non-Demographic Change'!$C$38,E361='Non-Demographic Change'!$C$47,E361='Non-Demographic Change'!$C$56,E361='Non-Demographic Change'!$C$65,E361='Non-Demographic Change'!$C$74,E361='Non-Demographic Change'!$C$83,E361='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P361=0,J361,(J361/SUMIF($C$6:$C$455,$C361,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B361,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":496.12229679343773},{"$f":"IFERROR(IF($P361=0,K361,(K361/SUMIF($C$6:$C$455,$C361,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B361,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":492.24459358687545},{"$f":"IFERROR(IF($P361=0,L361,(L361/SUMIF($C$6:$C$455,$C361,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B361,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":486.16703952274418},{"$f":"IFERROR(IF($P361=0,M361,(M361/SUMIF($C$6:$C$455,$C361,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B361,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":480.01491424310211},{"$f":"IFERROR(IF($P361=0,N361,(N361/SUMIF($C$6:$C$455,$C361,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B361,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":473.78821774794926},null,{"$f":"IF(OR($E361='Commissioner plans'!$C$12,$E361='Commissioner plans'!$C$21,$E361='Commissioner plans'!$C$30,$E361='Commissioner plans'!$C$39,$E361='Commissioner plans'!$C$48,,$E361='Commissioner plans'!$C$57,,$E361='Commissioner plans'!$C$66,,$E361='Commissioner plans'!$C$75,$E361='Commissioner plans'!$C$84,$E361='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W361=0,Q361,Q361/SUMIF($C$6:$C$455,$C361,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B361,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":493.64168530947052},{"$f":"IFERROR(IF($W361=0,R361,R361/SUMIF($C$6:$C$455,$C361,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B361,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":489.78337061894109},{"$f":"IFERROR(IF($W361=0,S361,S361/SUMIF($C$6:$C$455,$C361,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B361,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":483.73620432513047},{"$f":"IFERROR(IF($W361=0,T361,T361/SUMIF($C$6:$C$455,$C361,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B361,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":477.61483967188661},{"$f":"IFERROR(IF($W361=0,U361,U361/SUMIF($C$6:$C$455,$C361,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B361,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":471.41927665920952},null,{"$f":"IF(OR($E361='Impact of trust strategy'!$C$12,$E361='Impact of trust strategy'!$C$21,$E361='Impact of trust strategy'!$C$30,$E361='Impact of trust strategy'!$C$39,$E361='Impact of trust strategy'!$C$48,,$E361='Impact of trust strategy'!$C$57,,$E361='Impact of trust strategy'!$C$66,,$E361='Impact of trust strategy'!$C$75,$E361='Impact of trust strategy'!$C$84,$E361='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD361=0,X361,X361/SUMIF($C$6:$C$455,$C361,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B361,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":496.1098937360178},{"$f":"IFERROR(IF($AD361=0,Y361,Y361/SUMIF($C$6:$C$455,$C361,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B361,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":492.23228747203575},{"$f":"IFERROR(IF($AD361=0,Z361,Z361/SUMIF($C$6:$C$455,$C361,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B361,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":486.15488534675609},{"$f":"IFERROR(IF($AD361=0,AA361,AA361/SUMIF($C$6:$C$455,$C361,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B361,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":480.002913870246},{"$f":"IFERROR(IF($AD361=0,AB361,AB361/SUMIF($C$6:$C$455,$C361,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B361,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":473.7763730425055},null,"HEE","HE","Test Spec 8","Community","45-54",500,496.1098937360178,492.23228747203575,486.15488534675609,480.002913870246,473.7763730425055]
["HEF","HE",40,"Test Spec 8Community",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Community","55-64",{"$f":"'Historical volumes'!$I61","v":520},null,{"$f":"H362*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G362,'Demographic Change'!$B$16:$B$24,0))))","v":530.78918117821411},{"$f":"J362*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G362,'Demographic Change'!$B$16:$B$24,0))))","v":541.57836235642822},{"$f":"K362*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G362,'Demographic Change'!$B$16:$B$24,0))))","v":558.45572434234884},{"$f":"L362*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G362,'Demographic Change'!$B$16:$B$24,0))))","v":575.48721748795833},{"$f":"M362*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G362,'Demographic Change'!$B$16:$B$24,0))))","v":592.67284179325657},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E362,E362='Non-Demographic Change'!$C$20,E362='Non-Demographic Change'!$C$29,E362='Non-Demographic Change'!$C$38,E362='Non-Demographic Change'!$C$47,E362='Non-Demographic Change'!$C$56,E362='Non-Demographic Change'!$C$65,E362='Non-Demographic Change'!$C$74,E362='Non-Demographic Change'!$C$83,E362='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P362=0,J362,(J362/SUMIF($C$6:$C$455,$C362,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B362,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":530.78918117821411},{"$f":"IFERROR(IF($P362=0,K362,(K362/SUMIF($C$6:$C$455,$C362,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B362,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":541.57836235642822},{"$f":"IFERROR(IF($P362=0,L362,(L362/SUMIF($C$6:$C$455,$C362,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B362,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.45572434234884},{"$f":"IFERROR(IF($P362=0,M362,(M362/SUMIF($C$6:$C$455,$C362,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B362,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":575.48721748795833},{"$f":"IFERROR(IF($P362=0,N362,(N362/SUMIF($C$6:$C$455,$C362,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B362,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":592.67284179325657},null,{"$f":"IF(OR($E362='Commissioner plans'!$C$12,$E362='Commissioner plans'!$C$21,$E362='Commissioner plans'!$C$30,$E362='Commissioner plans'!$C$39,$E362='Commissioner plans'!$C$48,,$E362='Commissioner plans'!$C$57,,$E362='Commissioner plans'!$C$66,,$E362='Commissioner plans'!$C$75,$E362='Commissioner plans'!$C$84,$E362='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W362=0,Q362,Q362/SUMIF($C$6:$C$455,$C362,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B362,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":528.13523527232303},{"$f":"IFERROR(IF($W362=0,R362,R362/SUMIF($C$6:$C$455,$C362,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B362,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":538.87047054464608},{"$f":"IFERROR(IF($W362=0,S362,S362/SUMIF($C$6:$C$455,$C362,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B362,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.66344572063713},{"$f":"IFERROR(IF($W362=0,T362,T362/SUMIF($C$6:$C$455,$C362,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B362,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":572.6097814005185},{"$f":"IFERROR(IF($W362=0,U362,U362/SUMIF($C$6:$C$455,$C362,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B362,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":589.70947758429031},null,{"$f":"IF(OR($E362='Impact of trust strategy'!$C$12,$E362='Impact of trust strategy'!$C$21,$E362='Impact of trust strategy'!$C$30,$E362='Impact of trust strategy'!$C$39,$E362='Impact of trust strategy'!$C$48,,$E362='Impact of trust strategy'!$C$57,,$E362='Impact of trust strategy'!$C$66,,$E362='Impact of trust strategy'!$C$75,$E362='Impact of trust strategy'!$C$84,$E362='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD362=0,X362,X362/SUMIF($C$6:$C$455,$C362,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B362,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":530.77591144868461},{"$f":"IFERROR(IF($AD362=0,Y362,Y362/SUMIF($C$6:$C$455,$C362,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B362,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":541.56482289736925},{"$f":"IFERROR(IF($AD362=0,Z362,Z362/SUMIF($C$6:$C$455,$C362,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B362,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":558.44176294924023},{"$f":"IFERROR(IF($AD362=0,AA362,AA362/SUMIF($C$6:$C$455,$C362,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B362,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":575.47283030752101},{"$f":"IFERROR(IF($AD362=0,AB362,AB362/SUMIF($C$6:$C$455,$C362,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B362,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":592.65802497221171},null,"HEF","HE","Test Spec 8","Community","55-64",520,530.77591144868461,541.56482289736925,558.44176294924023,575.47283030752101,592.65802497221171]
["HEG","HE",40,"Test Spec 8Community",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Community","65-74",{"$f":"'Historical volumes'!$J61","v":540},null,{"$f":"H363*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G363,'Demographic Change'!$B$16:$B$24,0))))","v":554.23195999047402},{"$f":"J363*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G363,'Demographic Change'!$B$16:$B$24,0))))","v":568.46391998094794},{"$f":"K363*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G363,'Demographic Change'!$B$16:$B$24,0))))","v":590.75494165277462},{"$f":"L363*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G363,'Demographic Change'!$B$16:$B$24,0))))","v":613.26030007144573},{"$f":"M363*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G363,'Demographic Change'!$B$16:$B$24,0))))","v":635.97999523696137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E363,E363='Non-Demographic Change'!$C$20,E363='Non-Demographic Change'!$C$29,E363='Non-Demographic Change'!$C$38,E363='Non-Demographic Change'!$C$47,E363='Non-Demographic Change'!$C$56,E363='Non-Demographic Change'!$C$65,E363='Non-Demographic Change'!$C$74,E363='Non-Demographic Change'!$C$83,E363='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P363=0,J363,(J363/SUMIF($C$6:$C$455,$C363,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B363,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.23195999047402},{"$f":"IFERROR(IF($P363=0,K363,(K363/SUMIF($C$6:$C$455,$C363,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B363,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.46391998094794},{"$f":"IFERROR(IF($P363=0,L363,(L363/SUMIF($C$6:$C$455,$C363,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B363,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.75494165277462},{"$f":"IFERROR(IF($P363=0,M363,(M363/SUMIF($C$6:$C$455,$C363,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B363,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":613.26030007144573},{"$f":"IFERROR(IF($P363=0,N363,(N363/SUMIF($C$6:$C$455,$C363,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B363,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":635.97999523696137},null,{"$f":"IF(OR($E363='Commissioner plans'!$C$12,$E363='Commissioner plans'!$C$21,$E363='Commissioner plans'!$C$30,$E363='Commissioner plans'!$C$39,$E363='Commissioner plans'!$C$48,,$E363='Commissioner plans'!$C$57,,$E363='Commissioner plans'!$C$66,,$E363='Commissioner plans'!$C$75,$E363='Commissioner plans'!$C$84,$E363='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W363=0,Q363,Q363/SUMIF($C$6:$C$455,$C363,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B363,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":551.4608001905217},{"$f":"IFERROR(IF($W363=0,R363,R363/SUMIF($C$6:$C$455,$C363,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B363,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":565.62160038104321},{"$f":"IFERROR(IF($W363=0,S363,S363/SUMIF($C$6:$C$455,$C363,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B363,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":587.80116694451078},{"$f":"IFERROR(IF($W363=0,T363,T363/SUMIF($C$6:$C$455,$C363,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B363,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":610.19399857108851},{"$f":"IFERROR(IF($W363=0,U363,U363/SUMIF($C$6:$C$455,$C363,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B363,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":632.80009526077652},null,{"$f":"IF(OR($E363='Impact of trust strategy'!$C$12,$E363='Impact of trust strategy'!$C$21,$E363='Impact of trust strategy'!$C$30,$E363='Impact of trust strategy'!$C$39,$E363='Impact of trust strategy'!$C$48,,$E363='Impact of trust strategy'!$C$57,,$E363='Impact of trust strategy'!$C$66,,$E363='Impact of trust strategy'!$C$75,$E363='Impact of trust strategy'!$C$84,$E363='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD363=0,X363,X363/SUMIF($C$6:$C$455,$C363,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B363,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":554.21810419147425},{"$f":"IFERROR(IF($AD363=0,Y363,Y363/SUMIF($C$6:$C$455,$C363,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B363,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":568.44970838294842},{"$f":"IFERROR(IF($AD363=0,Z363,Z363/SUMIF($C$6:$C$455,$C363,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B363,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":590.74017277923326},{"$f":"IFERROR(IF($AD363=0,AA363,AA363/SUMIF($C$6:$C$455,$C363,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B363,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":613.24496856394387},{"$f":"IFERROR(IF($AD363=0,AB363,AB363/SUMIF($C$6:$C$455,$C363,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B363,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":635.96409573708036},null,"HEG","HE","Test Spec 8","Community","65-74",540,554.21810419147425,568.44970838294842,590.74017277923326,613.24496856394387,635.96409573708036]
["HEH","HE",40,"Test Spec 8Community",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Community","75-84",{"$f":"'Historical volumes'!$K61","v":560},null,{"$f":"H364*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G364,'Demographic Change'!$B$16:$B$24,0))))","v":564.98269896193779},{"$f":"J364*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G364,'Demographic Change'!$B$16:$B$24,0))))","v":569.96539792387557},{"$f":"K364*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G364,'Demographic Change'!$B$16:$B$24,0))))","v":577.76239907727813},{"$f":"L364*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G364,'Demographic Change'!$B$16:$B$24,0))))","v":585.65167243367955},{"$f":"M364*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G364,'Demographic Change'!$B$16:$B$24,0))))","v":593.63321799307971},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E364,E364='Non-Demographic Change'!$C$20,E364='Non-Demographic Change'!$C$29,E364='Non-Demographic Change'!$C$38,E364='Non-Demographic Change'!$C$47,E364='Non-Demographic Change'!$C$56,E364='Non-Demographic Change'!$C$65,E364='Non-Demographic Change'!$C$74,E364='Non-Demographic Change'!$C$83,E364='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P364=0,J364,(J364/SUMIF($C$6:$C$455,$C364,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B364,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.98269896193779},{"$f":"IFERROR(IF($P364=0,K364,(K364/SUMIF($C$6:$C$455,$C364,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B364,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.96539792387557},{"$f":"IFERROR(IF($P364=0,L364,(L364/SUMIF($C$6:$C$455,$C364,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B364,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":577.76239907727813},{"$f":"IFERROR(IF($P364=0,M364,(M364/SUMIF($C$6:$C$455,$C364,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B364,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":585.65167243367955},{"$f":"IFERROR(IF($P364=0,N364,(N364/SUMIF($C$6:$C$455,$C364,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B364,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":593.63321799307971},null,{"$f":"IF(OR($E364='Commissioner plans'!$C$12,$E364='Commissioner plans'!$C$21,$E364='Commissioner plans'!$C$30,$E364='Commissioner plans'!$C$39,$E364='Commissioner plans'!$C$48,,$E364='Commissioner plans'!$C$57,,$E364='Commissioner plans'!$C$66,,$E364='Commissioner plans'!$C$75,$E364='Commissioner plans'!$C$84,$E364='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W364=0,Q364,Q364/SUMIF($C$6:$C$455,$C364,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B364,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":562.15778546712806},{"$f":"IFERROR(IF($W364=0,R364,R364/SUMIF($C$6:$C$455,$C364,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B364,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":567.1155709342562},{"$f":"IFERROR(IF($W364=0,S364,S364/SUMIF($C$6:$C$455,$C364,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B364,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":574.87358708189163},{"$f":"IFERROR(IF($W364=0,T364,T364/SUMIF($C$6:$C$455,$C364,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B364,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":582.72341407151112},{"$f":"IFERROR(IF($W364=0,U364,U364/SUMIF($C$6:$C$455,$C364,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B364,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":590.66505190311432},null,{"$f":"IF(OR($E364='Impact of trust strategy'!$C$12,$E364='Impact of trust strategy'!$C$21,$E364='Impact of trust strategy'!$C$30,$E364='Impact of trust strategy'!$C$39,$E364='Impact of trust strategy'!$C$48,,$E364='Impact of trust strategy'!$C$57,,$E364='Impact of trust strategy'!$C$66,,$E364='Impact of trust strategy'!$C$75,$E364='Impact of trust strategy'!$C$84,$E364='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD364=0,X364,X364/SUMIF($C$6:$C$455,$C364,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B364,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":564.96857439446364},{"$f":"IFERROR(IF($AD364=0,Y364,Y364/SUMIF($C$6:$C$455,$C364,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B364,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":569.95114878892741},{"$f":"IFERROR(IF($AD364=0,Z364,Z364/SUMIF($C$6:$C$455,$C364,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B364,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":577.74795501730102},{"$f":"IFERROR(IF($AD364=0,AA364,AA364/SUMIF($C$6:$C$455,$C364,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B364,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":585.63703114186865},{"$f":"IFERROR(IF($AD364=0,AB364,AB364/SUMIF($C$6:$C$455,$C364,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B364,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":593.61837716262983},null,"HEH","HE","Test Spec 8","Community","75-84",560,564.96857439446364,569.95114878892741,577.74795501730102,585.63703114186865,593.61837716262983]
["HEI","HE",40,"Test Spec 8Community",{"$f":"'Instructions and Choices'!$C$34","v":"Test Spec 8"},"Community","85+",{"$f":"'Historical volumes'!$L61","v":580},null,{"$f":"H365*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G365,'Demographic Change'!$B$16:$B$24,0))))","v":556.12376336232649},{"$f":"J365*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G365,'Demographic Change'!$B$16:$B$24,0))))","v":532.24752672465297},{"$f":"K365*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G365,'Demographic Change'!$B$16:$B$24,0))))","v":494.89276940442193},{"$f":"L365*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G365,'Demographic Change'!$B$16:$B$24,0))))","v":457.19142155235369},{"$f":"M365*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G365,'Demographic Change'!$B$16:$B$24,0))))","v":419.10497310935517},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E365,E365='Non-Demographic Change'!$C$20,E365='Non-Demographic Change'!$C$29,E365='Non-Demographic Change'!$C$38,E365='Non-Demographic Change'!$C$47,E365='Non-Demographic Change'!$C$56,E365='Non-Demographic Change'!$C$65,E365='Non-Demographic Change'!$C$74,E365='Non-Demographic Change'!$C$83,E365='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P365=0,J365,(J365/SUMIF($C$6:$C$455,$C365,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B365,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":556.12376336232649},{"$f":"IFERROR(IF($P365=0,K365,(K365/SUMIF($C$6:$C$455,$C365,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B365,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":532.24752672465297},{"$f":"IFERROR(IF($P365=0,L365,(L365/SUMIF($C$6:$C$455,$C365,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B365,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.89276940442193},{"$f":"IFERROR(IF($P365=0,M365,(M365/SUMIF($C$6:$C$455,$C365,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B365,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":457.19142155235369},{"$f":"IFERROR(IF($P365=0,N365,(N365/SUMIF($C$6:$C$455,$C365,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B365,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.10497310935517},null,{"$f":"IF(OR($E365='Commissioner plans'!$C$12,$E365='Commissioner plans'!$C$21,$E365='Commissioner plans'!$C$30,$E365='Commissioner plans'!$C$39,$E365='Commissioner plans'!$C$48,,$E365='Commissioner plans'!$C$57,,$E365='Commissioner plans'!$C$66,,$E365='Commissioner plans'!$C$75,$E365='Commissioner plans'!$C$84,$E365='Commissioner plans'!$C$93),1,0)","v":1},{"$f":"IFERROR(IF($W365=0,Q365,Q365/SUMIF($C$6:$C$455,$C365,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B365,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":553.34314454551486},{"$f":"IFERROR(IF($W365=0,R365,R365/SUMIF($C$6:$C$455,$C365,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B365,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":529.5862890910297},{"$f":"IFERROR(IF($W365=0,S365,S365/SUMIF($C$6:$C$455,$C365,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B365,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":492.41830555739989},{"$f":"IFERROR(IF($W365=0,T365,T365/SUMIF($C$6:$C$455,$C365,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B365,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":454.90546444459193},{"$f":"IFERROR(IF($W365=0,U365,U365/SUMIF($C$6:$C$455,$C365,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B365,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.00944824380838},null,{"$f":"IF(OR($E365='Impact of trust strategy'!$C$12,$E365='Impact of trust strategy'!$C$21,$E365='Impact of trust strategy'!$C$30,$E365='Impact of trust strategy'!$C$39,$E365='Impact of trust strategy'!$C$48,,$E365='Impact of trust strategy'!$C$57,,$E365='Impact of trust strategy'!$C$66,,$E365='Impact of trust strategy'!$C$75,$E365='Impact of trust strategy'!$C$84,$E365='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD365=0,X365,X365/SUMIF($C$6:$C$455,$C365,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B365,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":556.10986026824241},{"$f":"IFERROR(IF($AD365=0,Y365,Y365/SUMIF($C$6:$C$455,$C365,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B365,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":532.23422053648483},{"$f":"IFERROR(IF($AD365=0,Z365,Z365/SUMIF($C$6:$C$455,$C365,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B365,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":494.88039708518681},{"$f":"IFERROR(IF($AD365=0,AA365,AA365/SUMIF($C$6:$C$455,$C365,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B365,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":457.17999176681485},{"$f":"IFERROR(IF($AD365=0,AB365,AB365/SUMIF($C$6:$C$455,$C365,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B365,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.09449548502738},null,"HEI","HE","Test Spec 8","Community","85+",580,556.10986026824241,532.23422053648483,494.88039708518681,457.17999176681485,419.09449548502738]
["IAA","IA",41,"Test Spec 9Outpatient",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Outpatient","0-18",{"$f":"'Historical volumes'!$D65","v":320},null,{"$f":"H366*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G366,'Demographic Change'!$B$16:$B$24,0))))","v":323.58987049410212},{"$f":"J366*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G366,'Demographic Change'!$B$16:$B$24,0))))","v":327.17974098820423},{"$f":"K366*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G366,'Demographic Change'!$B$16:$B$24,0))))","v":332.80211168852594},{"$f":"L366*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G366,'Demographic Change'!$B$16:$B$24,0))))","v":338.47727460199616},{"$f":"M366*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G366,'Demographic Change'!$B$16:$B$24,0))))","v":344.205229728615},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E366,E366='Non-Demographic Change'!$C$20,E366='Non-Demographic Change'!$C$29,E366='Non-Demographic Change'!$C$38,E366='Non-Demographic Change'!$C$47,E366='Non-Demographic Change'!$C$56,E366='Non-Demographic Change'!$C$65,E366='Non-Demographic Change'!$C$74,E366='Non-Demographic Change'!$C$83,E366='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P366=0,J366,(J366/SUMIF($C$6:$C$455,$C366,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B366,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":323.58987049410212},{"$f":"IFERROR(IF($P366=0,K366,(K366/SUMIF($C$6:$C$455,$C366,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B366,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.17974098820423},{"$f":"IFERROR(IF($P366=0,L366,(L366/SUMIF($C$6:$C$455,$C366,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B366,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.80211168852594},{"$f":"IFERROR(IF($P366=0,M366,(M366/SUMIF($C$6:$C$455,$C366,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B366,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.47727460199616},{"$f":"IFERROR(IF($P366=0,N366,(N366/SUMIF($C$6:$C$455,$C366,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B366,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.205229728615},null,{"$f":"IF(OR($E366='Commissioner plans'!$C$12,$E366='Commissioner plans'!$C$21,$E366='Commissioner plans'!$C$30,$E366='Commissioner plans'!$C$39,$E366='Commissioner plans'!$C$48,,$E366='Commissioner plans'!$C$57,,$E366='Commissioner plans'!$C$66,,$E366='Commissioner plans'!$C$75,$E366='Commissioner plans'!$C$84,$E366='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W366=0,Q366,Q366/SUMIF($C$6:$C$455,$C366,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B366,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":321.97192114163158},{"$f":"IFERROR(IF($W366=0,R366,R366/SUMIF($C$6:$C$455,$C366,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B366,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":325.54384228326319},{"$f":"IFERROR(IF($W366=0,S366,S366/SUMIF($C$6:$C$455,$C366,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B366,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":331.13810113008333},{"$f":"IFERROR(IF($W366=0,T366,T366/SUMIF($C$6:$C$455,$C366,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B366,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":336.78488822898618},{"$f":"IFERROR(IF($W366=0,U366,U366/SUMIF($C$6:$C$455,$C366,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B366,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":342.4842035799719},null,{"$f":"IF(OR($E366='Impact of trust strategy'!$C$12,$E366='Impact of trust strategy'!$C$21,$E366='Impact of trust strategy'!$C$30,$E366='Impact of trust strategy'!$C$39,$E366='Impact of trust strategy'!$C$48,,$E366='Impact of trust strategy'!$C$57,,$E366='Impact of trust strategy'!$C$66,,$E366='Impact of trust strategy'!$C$75,$E366='Impact of trust strategy'!$C$84,$E366='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD366=0,X366,X366/SUMIF($C$6:$C$455,$C366,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B366,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":323.58178074733968},{"$f":"IFERROR(IF($AD366=0,Y366,Y366/SUMIF($C$6:$C$455,$C366,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B366,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":327.17156149467945},{"$f":"IFERROR(IF($AD366=0,Z366,Z366/SUMIF($C$6:$C$455,$C366,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B366,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":332.79379163573373},{"$f":"IFERROR(IF($AD366=0,AA366,AA366/SUMIF($C$6:$C$455,$C366,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B366,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":338.46881267013106},{"$f":"IFERROR(IF($AD366=0,AB366,AB366/SUMIF($C$6:$C$455,$C366,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B366,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":344.19662459787173},null,"IAA","IA","Test Spec 9","Outpatient","0-18",320,323.58178074733968,327.17156149467945,332.79379163573373,338.46881267013106,344.19662459787173]
["IAB","IA",41,"Test Spec 9Outpatient",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Outpatient","19-24",{"$f":"'Historical volumes'!$E65","v":340},null,{"$f":"H367*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G367,'Demographic Change'!$B$16:$B$24,0))))","v":345.19774011299438},{"$f":"J367*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G367,'Demographic Change'!$B$16:$B$24,0))))","v":350.39548022598876},{"$f":"K367*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G367,'Demographic Change'!$B$16:$B$24,0))))","v":358.53107344632775},{"$f":"L367*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G367,'Demographic Change'!$B$16:$B$24,0))))","v":366.75141242937866},{"$f":"M367*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G367,'Demographic Change'!$B$16:$B$24,0))))","v":375.05649717514137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E367,E367='Non-Demographic Change'!$C$20,E367='Non-Demographic Change'!$C$29,E367='Non-Demographic Change'!$C$38,E367='Non-Demographic Change'!$C$47,E367='Non-Demographic Change'!$C$56,E367='Non-Demographic Change'!$C$65,E367='Non-Demographic Change'!$C$74,E367='Non-Demographic Change'!$C$83,E367='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P367=0,J367,(J367/SUMIF($C$6:$C$455,$C367,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B367,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.19774011299438},{"$f":"IFERROR(IF($P367=0,K367,(K367/SUMIF($C$6:$C$455,$C367,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B367,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.39548022598876},{"$f":"IFERROR(IF($P367=0,L367,(L367/SUMIF($C$6:$C$455,$C367,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B367,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":358.53107344632775},{"$f":"IFERROR(IF($P367=0,M367,(M367/SUMIF($C$6:$C$455,$C367,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B367,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.75141242937866},{"$f":"IFERROR(IF($P367=0,N367,(N367/SUMIF($C$6:$C$455,$C367,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B367,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.05649717514137},null,{"$f":"IF(OR($E367='Commissioner plans'!$C$12,$E367='Commissioner plans'!$C$21,$E367='Commissioner plans'!$C$30,$E367='Commissioner plans'!$C$39,$E367='Commissioner plans'!$C$48,,$E367='Commissioner plans'!$C$57,,$E367='Commissioner plans'!$C$66,,$E367='Commissioner plans'!$C$75,$E367='Commissioner plans'!$C$84,$E367='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W367=0,Q367,Q367/SUMIF($C$6:$C$455,$C367,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B367,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":343.4717514124294},{"$f":"IFERROR(IF($W367=0,R367,R367/SUMIF($C$6:$C$455,$C367,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B367,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":348.64350282485884},{"$f":"IFERROR(IF($W367=0,S367,S367/SUMIF($C$6:$C$455,$C367,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B367,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":356.73841807909611},{"$f":"IFERROR(IF($W367=0,T367,T367/SUMIF($C$6:$C$455,$C367,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B367,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":364.91765536723176},{"$f":"IFERROR(IF($W367=0,U367,U367/SUMIF($C$6:$C$455,$C367,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B367,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.18121468926569},null,{"$f":"IF(OR($E367='Impact of trust strategy'!$C$12,$E367='Impact of trust strategy'!$C$21,$E367='Impact of trust strategy'!$C$30,$E367='Impact of trust strategy'!$C$39,$E367='Impact of trust strategy'!$C$48,,$E367='Impact of trust strategy'!$C$57,,$E367='Impact of trust strategy'!$C$66,,$E367='Impact of trust strategy'!$C$75,$E367='Impact of trust strategy'!$C$84,$E367='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD367=0,X367,X367/SUMIF($C$6:$C$455,$C367,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B367,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":345.18911016949153},{"$f":"IFERROR(IF($AD367=0,Y367,Y367/SUMIF($C$6:$C$455,$C367,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B367,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":350.38672033898308},{"$f":"IFERROR(IF($AD367=0,Z367,Z367/SUMIF($C$6:$C$455,$C367,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B367,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":358.52211016949155},{"$f":"IFERROR(IF($AD367=0,AA367,AA367/SUMIF($C$6:$C$455,$C367,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B367,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":366.74224364406786},{"$f":"IFERROR(IF($AD367=0,AB367,AB367/SUMIF($C$6:$C$455,$C367,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B367,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":375.04712076271198},null,"IAB","IA","Test Spec 9","Outpatient","19-24",340,345.18911016949153,350.38672033898308,358.52211016949155,366.74224364406786,375.04712076271198]
["IAC","IA",41,"Test Spec 9Outpatient",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Outpatient","25-34",{"$f":"'Historical volumes'!$F65","v":360},null,{"$f":"H368*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G368,'Demographic Change'!$B$16:$B$24,0))))","v":363.47074468085111},{"$f":"J368*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G368,'Demographic Change'!$B$16:$B$24,0))))","v":366.94148936170217},{"$f":"K368*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G368,'Demographic Change'!$B$16:$B$24,0))))","v":372.38696808510645},{"$f":"L368*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G368,'Demographic Change'!$B$16:$B$24,0))))","v":377.89228723404261},{"$f":"M368*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G368,'Demographic Change'!$B$16:$B$24,0))))","v":383.45744680851072},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E368,E368='Non-Demographic Change'!$C$20,E368='Non-Demographic Change'!$C$29,E368='Non-Demographic Change'!$C$38,E368='Non-Demographic Change'!$C$47,E368='Non-Demographic Change'!$C$56,E368='Non-Demographic Change'!$C$65,E368='Non-Demographic Change'!$C$74,E368='Non-Demographic Change'!$C$83,E368='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P368=0,J368,(J368/SUMIF($C$6:$C$455,$C368,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B368,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.47074468085111},{"$f":"IFERROR(IF($P368=0,K368,(K368/SUMIF($C$6:$C$455,$C368,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B368,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.94148936170217},{"$f":"IFERROR(IF($P368=0,L368,(L368/SUMIF($C$6:$C$455,$C368,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B368,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":372.38696808510645},{"$f":"IFERROR(IF($P368=0,M368,(M368/SUMIF($C$6:$C$455,$C368,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B368,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.89228723404261},{"$f":"IFERROR(IF($P368=0,N368,(N368/SUMIF($C$6:$C$455,$C368,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B368,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.45744680851072},null,{"$f":"IF(OR($E368='Commissioner plans'!$C$12,$E368='Commissioner plans'!$C$21,$E368='Commissioner plans'!$C$30,$E368='Commissioner plans'!$C$39,$E368='Commissioner plans'!$C$48,,$E368='Commissioner plans'!$C$57,,$E368='Commissioner plans'!$C$66,,$E368='Commissioner plans'!$C$75,$E368='Commissioner plans'!$C$84,$E368='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W368=0,Q368,Q368/SUMIF($C$6:$C$455,$C368,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B368,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":361.65339095744685},{"$f":"IFERROR(IF($W368=0,R368,R368/SUMIF($C$6:$C$455,$C368,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B368,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":365.10678191489365},{"$f":"IFERROR(IF($W368=0,S368,S368/SUMIF($C$6:$C$455,$C368,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B368,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":370.52503324468091},{"$f":"IFERROR(IF($W368=0,T368,T368/SUMIF($C$6:$C$455,$C368,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B368,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.00282579787239},{"$f":"IFERROR(IF($W368=0,U368,U368/SUMIF($C$6:$C$455,$C368,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B368,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":381.54015957446819},null,{"$f":"IF(OR($E368='Impact of trust strategy'!$C$12,$E368='Impact of trust strategy'!$C$21,$E368='Impact of trust strategy'!$C$30,$E368='Impact of trust strategy'!$C$39,$E368='Impact of trust strategy'!$C$48,,$E368='Impact of trust strategy'!$C$57,,$E368='Impact of trust strategy'!$C$66,,$E368='Impact of trust strategy'!$C$75,$E368='Impact of trust strategy'!$C$84,$E368='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD368=0,X368,X368/SUMIF($C$6:$C$455,$C368,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B368,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":363.46165791223405},{"$f":"IFERROR(IF($AD368=0,Y368,Y368/SUMIF($C$6:$C$455,$C368,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B368,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":366.93231582446805},{"$f":"IFERROR(IF($AD368=0,Z368,Z368/SUMIF($C$6:$C$455,$C368,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B368,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":372.3776584109043},{"$f":"IFERROR(IF($AD368=0,AA368,AA368/SUMIF($C$6:$C$455,$C368,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B368,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":377.88283992686172},{"$f":"IFERROR(IF($AD368=0,AB368,AB368/SUMIF($C$6:$C$455,$C368,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B368,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":383.44786037234047},null,"IAC","IA","Test Spec 9","Outpatient","25-34",360,363.46165791223405,366.93231582446805,372.3776584109043,377.88283992686172,383.44786037234047]
["IAD","IA",41,"Test Spec 9Outpatient",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Outpatient","35-44",{"$f":"'Historical volumes'!$G65","v":380},null,{"$f":"H369*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G369,'Demographic Change'!$B$16:$B$24,0))))","v":367.66619519094769},{"$f":"J369*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G369,'Demographic Change'!$B$16:$B$24,0))))","v":355.33239038189532},{"$f":"K369*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G369,'Demographic Change'!$B$16:$B$24,0))))","v":336.03960396039605},{"$f":"L369*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G369,'Demographic Change'!$B$16:$B$24,0))))","v":316.54879773691653},{"$f":"M369*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G369,'Demographic Change'!$B$16:$B$24,0))))","v":296.85997171145681},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E369,E369='Non-Demographic Change'!$C$20,E369='Non-Demographic Change'!$C$29,E369='Non-Demographic Change'!$C$38,E369='Non-Demographic Change'!$C$47,E369='Non-Demographic Change'!$C$56,E369='Non-Demographic Change'!$C$65,E369='Non-Demographic Change'!$C$74,E369='Non-Demographic Change'!$C$83,E369='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P369=0,J369,(J369/SUMIF($C$6:$C$455,$C369,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B369,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.66619519094769},{"$f":"IFERROR(IF($P369=0,K369,(K369/SUMIF($C$6:$C$455,$C369,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B369,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":355.33239038189532},{"$f":"IFERROR(IF($P369=0,L369,(L369/SUMIF($C$6:$C$455,$C369,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B369,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.03960396039605},{"$f":"IFERROR(IF($P369=0,M369,(M369/SUMIF($C$6:$C$455,$C369,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B369,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":316.54879773691653},{"$f":"IFERROR(IF($P369=0,N369,(N369/SUMIF($C$6:$C$455,$C369,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B369,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.85997171145681},null,{"$f":"IF(OR($E369='Commissioner plans'!$C$12,$E369='Commissioner plans'!$C$21,$E369='Commissioner plans'!$C$30,$E369='Commissioner plans'!$C$39,$E369='Commissioner plans'!$C$48,,$E369='Commissioner plans'!$C$57,,$E369='Commissioner plans'!$C$66,,$E369='Commissioner plans'!$C$75,$E369='Commissioner plans'!$C$84,$E369='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W369=0,Q369,Q369/SUMIF($C$6:$C$455,$C369,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B369,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":365.82786421499293},{"$f":"IFERROR(IF($W369=0,R369,R369/SUMIF($C$6:$C$455,$C369,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B369,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":353.55572842998583},{"$f":"IFERROR(IF($W369=0,S369,S369/SUMIF($C$6:$C$455,$C369,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B369,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":334.35940594059406},{"$f":"IFERROR(IF($W369=0,T369,T369/SUMIF($C$6:$C$455,$C369,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B369,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":314.96605374823196},{"$f":"IFERROR(IF($W369=0,U369,U369/SUMIF($C$6:$C$455,$C369,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B369,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":295.37567185289953},null,{"$f":"IF(OR($E369='Impact of trust strategy'!$C$12,$E369='Impact of trust strategy'!$C$21,$E369='Impact of trust strategy'!$C$30,$E369='Impact of trust strategy'!$C$39,$E369='Impact of trust strategy'!$C$48,,$E369='Impact of trust strategy'!$C$57,,$E369='Impact of trust strategy'!$C$66,,$E369='Impact of trust strategy'!$C$75,$E369='Impact of trust strategy'!$C$84,$E369='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD369=0,X369,X369/SUMIF($C$6:$C$455,$C369,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B369,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":367.65700353606786},{"$f":"IFERROR(IF($AD369=0,Y369,Y369/SUMIF($C$6:$C$455,$C369,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B369,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":355.32350707213573},{"$f":"IFERROR(IF($AD369=0,Z369,Z369/SUMIF($C$6:$C$455,$C369,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B369,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":336.03120297029699},{"$f":"IFERROR(IF($AD369=0,AA369,AA369/SUMIF($C$6:$C$455,$C369,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B369,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":316.54088401697311},{"$f":"IFERROR(IF($AD369=0,AB369,AB369/SUMIF($C$6:$C$455,$C369,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B369,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":296.85255021216398},null,"IAD","IA","Test Spec 9","Outpatient","35-44",380,367.65700353606786,355.32350707213573,336.03120297029699,316.54088401697311,296.85255021216398]
["IAE","IA",41,"Test Spec 9Outpatient",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Outpatient","45-54",{"$f":"'Historical volumes'!$H65","v":400},null,{"$f":"H370*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G370,'Demographic Change'!$B$16:$B$24,0))))","v":396.89783743475016},{"$f":"J370*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G370,'Demographic Change'!$B$16:$B$24,0))))","v":393.79567486950032},{"$f":"K370*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G370,'Demographic Change'!$B$16:$B$24,0))))","v":388.93363161819531},{"$f":"L370*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G370,'Demographic Change'!$B$16:$B$24,0))))","v":384.01193139448168},{"$f":"M370*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G370,'Demographic Change'!$B$16:$B$24,0))))","v":379.03057419835937},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E370,E370='Non-Demographic Change'!$C$20,E370='Non-Demographic Change'!$C$29,E370='Non-Demographic Change'!$C$38,E370='Non-Demographic Change'!$C$47,E370='Non-Demographic Change'!$C$56,E370='Non-Demographic Change'!$C$65,E370='Non-Demographic Change'!$C$74,E370='Non-Demographic Change'!$C$83,E370='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P370=0,J370,(J370/SUMIF($C$6:$C$455,$C370,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B370,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.89783743475016},{"$f":"IFERROR(IF($P370=0,K370,(K370/SUMIF($C$6:$C$455,$C370,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B370,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.79567486950032},{"$f":"IFERROR(IF($P370=0,L370,(L370/SUMIF($C$6:$C$455,$C370,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B370,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":388.93363161819531},{"$f":"IFERROR(IF($P370=0,M370,(M370/SUMIF($C$6:$C$455,$C370,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B370,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":384.01193139448168},{"$f":"IFERROR(IF($P370=0,N370,(N370/SUMIF($C$6:$C$455,$C370,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B370,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.03057419835937},null,{"$f":"IF(OR($E370='Commissioner plans'!$C$12,$E370='Commissioner plans'!$C$21,$E370='Commissioner plans'!$C$30,$E370='Commissioner plans'!$C$39,$E370='Commissioner plans'!$C$48,,$E370='Commissioner plans'!$C$57,,$E370='Commissioner plans'!$C$66,,$E370='Commissioner plans'!$C$75,$E370='Commissioner plans'!$C$84,$E370='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W370=0,Q370,Q370/SUMIF($C$6:$C$455,$C370,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B370,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.91334824757638},{"$f":"IFERROR(IF($W370=0,R370,R370/SUMIF($C$6:$C$455,$C370,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B370,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":391.82669649515282},{"$f":"IFERROR(IF($W370=0,S370,S370/SUMIF($C$6:$C$455,$C370,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B370,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":386.98896346010434},{"$f":"IFERROR(IF($W370=0,T370,T370/SUMIF($C$6:$C$455,$C370,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B370,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":382.09187173750928},{"$f":"IFERROR(IF($W370=0,U370,U370/SUMIF($C$6:$C$455,$C370,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B370,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":377.13542132736757},null,{"$f":"IF(OR($E370='Impact of trust strategy'!$C$12,$E370='Impact of trust strategy'!$C$21,$E370='Impact of trust strategy'!$C$30,$E370='Impact of trust strategy'!$C$39,$E370='Impact of trust strategy'!$C$48,,$E370='Impact of trust strategy'!$C$57,,$E370='Impact of trust strategy'!$C$66,,$E370='Impact of trust strategy'!$C$75,$E370='Impact of trust strategy'!$C$84,$E370='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD370=0,X370,X370/SUMIF($C$6:$C$455,$C370,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B370,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.8879149888142},{"$f":"IFERROR(IF($AD370=0,Y370,Y370/SUMIF($C$6:$C$455,$C370,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B370,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":393.78582997762857},{"$f":"IFERROR(IF($AD370=0,Z370,Z370/SUMIF($C$6:$C$455,$C370,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B370,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":388.92390827740485},{"$f":"IFERROR(IF($AD370=0,AA370,AA370/SUMIF($C$6:$C$455,$C370,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B370,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":384.00233109619677},{"$f":"IFERROR(IF($AD370=0,AB370,AB370/SUMIF($C$6:$C$455,$C370,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B370,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":379.02109843400439},null,"IAE","IA","Test Spec 9","Outpatient","45-54",400,396.8879149888142,393.78582997762857,388.92390827740485,384.00233109619677,379.02109843400439]
["IAF","IA",41,"Test Spec 9Outpatient",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Outpatient","55-64",{"$f":"'Historical volumes'!$I65","v":420},null,{"$f":"H371*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G371,'Demographic Change'!$B$16:$B$24,0))))","v":428.7143386439422},{"$f":"J371*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G371,'Demographic Change'!$B$16:$B$24,0))))","v":437.4286772878844},{"$f":"K371*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G371,'Demographic Change'!$B$16:$B$24,0))))","v":451.06039273805106},{"$f":"L371*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G371,'Demographic Change'!$B$16:$B$24,0))))","v":464.81659874027412},{"$f":"M371*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G371,'Demographic Change'!$B$16:$B$24,0))))","v":478.6972952945535},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E371,E371='Non-Demographic Change'!$C$20,E371='Non-Demographic Change'!$C$29,E371='Non-Demographic Change'!$C$38,E371='Non-Demographic Change'!$C$47,E371='Non-Demographic Change'!$C$56,E371='Non-Demographic Change'!$C$65,E371='Non-Demographic Change'!$C$74,E371='Non-Demographic Change'!$C$83,E371='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P371=0,J371,(J371/SUMIF($C$6:$C$455,$C371,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B371,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.7143386439422},{"$f":"IFERROR(IF($P371=0,K371,(K371/SUMIF($C$6:$C$455,$C371,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B371,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":437.4286772878844},{"$f":"IFERROR(IF($P371=0,L371,(L371/SUMIF($C$6:$C$455,$C371,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B371,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.06039273805106},{"$f":"IFERROR(IF($P371=0,M371,(M371/SUMIF($C$6:$C$455,$C371,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B371,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.81659874027412},{"$f":"IFERROR(IF($P371=0,N371,(N371/SUMIF($C$6:$C$455,$C371,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B371,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":478.6972952945535},null,{"$f":"IF(OR($E371='Commissioner plans'!$C$12,$E371='Commissioner plans'!$C$21,$E371='Commissioner plans'!$C$30,$E371='Commissioner plans'!$C$39,$E371='Commissioner plans'!$C$48,,$E371='Commissioner plans'!$C$57,,$E371='Commissioner plans'!$C$66,,$E371='Commissioner plans'!$C$75,$E371='Commissioner plans'!$C$84,$E371='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W371=0,Q371,Q371/SUMIF($C$6:$C$455,$C371,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B371,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":426.57076695072249},{"$f":"IFERROR(IF($W371=0,R371,R371/SUMIF($C$6:$C$455,$C371,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B371,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":435.241533901445},{"$f":"IFERROR(IF($W371=0,S371,S371/SUMIF($C$6:$C$455,$C371,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B371,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":448.80509077436079},{"$f":"IFERROR(IF($W371=0,T371,T371/SUMIF($C$6:$C$455,$C371,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B371,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":462.49251574657274},{"$f":"IFERROR(IF($W371=0,U371,U371/SUMIF($C$6:$C$455,$C371,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B371,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":476.30380881808071},null,{"$f":"IF(OR($E371='Impact of trust strategy'!$C$12,$E371='Impact of trust strategy'!$C$21,$E371='Impact of trust strategy'!$C$30,$E371='Impact of trust strategy'!$C$39,$E371='Impact of trust strategy'!$C$48,,$E371='Impact of trust strategy'!$C$57,,$E371='Impact of trust strategy'!$C$66,,$E371='Impact of trust strategy'!$C$75,$E371='Impact of trust strategy'!$C$84,$E371='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD371=0,X371,X371/SUMIF($C$6:$C$455,$C371,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B371,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":428.70362078547606},{"$f":"IFERROR(IF($AD371=0,Y371,Y371/SUMIF($C$6:$C$455,$C371,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B371,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":437.41774157095216},{"$f":"IFERROR(IF($AD371=0,Z371,Z371/SUMIF($C$6:$C$455,$C371,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B371,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":451.04911622823255},{"$f":"IFERROR(IF($AD371=0,AA371,AA371/SUMIF($C$6:$C$455,$C371,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B371,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":464.80497832530557},{"$f":"IFERROR(IF($AD371=0,AB371,AB371/SUMIF($C$6:$C$455,$C371,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B371,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":478.68532786217105},null,"IAF","IA","Test Spec 9","Outpatient","55-64",420,428.70362078547606,437.41774157095216,451.04911622823255,464.80497832530557,478.68532786217105]
["IAG",{"$f":"LEFT(A372,2)","v":"IA"},41,"Test Spec 9Outpatient",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Outpatient","65-74",{"$f":"'Historical volumes'!$J65","v":440},null,{"$f":"H372*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G372,'Demographic Change'!$B$16:$B$24,0))))","v":451.59641184408991},{"$f":"J372*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G372,'Demographic Change'!$B$16:$B$24,0))))","v":463.19282368817977},{"$f":"K372*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G372,'Demographic Change'!$B$16:$B$24,0))))","v":481.35587838374221},{"$f":"L372*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G372,'Demographic Change'!$B$16:$B$24,0))))","v":499.69357783599276},{"$f":"M372*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G372,'Demographic Change'!$B$16:$B$24,0))))","v":518.20592204493141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E372,E372='Non-Demographic Change'!$C$20,E372='Non-Demographic Change'!$C$29,E372='Non-Demographic Change'!$C$38,E372='Non-Demographic Change'!$C$47,E372='Non-Demographic Change'!$C$56,E372='Non-Demographic Change'!$C$65,E372='Non-Demographic Change'!$C$74,E372='Non-Demographic Change'!$C$83,E372='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P372=0,J372,(J372/SUMIF($C$6:$C$455,$C372,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B372,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.59641184408991},{"$f":"IFERROR(IF($P372=0,K372,(K372/SUMIF($C$6:$C$455,$C372,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B372,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.19282368817977},{"$f":"IFERROR(IF($P372=0,L372,(L372/SUMIF($C$6:$C$455,$C372,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B372,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.35587838374221},{"$f":"IFERROR(IF($P372=0,M372,(M372/SUMIF($C$6:$C$455,$C372,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B372,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":499.69357783599276},{"$f":"IFERROR(IF($P372=0,N372,(N372/SUMIF($C$6:$C$455,$C372,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B372,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":518.20592204493141},null,{"$f":"IF(OR($E372='Commissioner plans'!$C$12,$E372='Commissioner plans'!$C$21,$E372='Commissioner plans'!$C$30,$E372='Commissioner plans'!$C$39,$E372='Commissioner plans'!$C$48,,$E372='Commissioner plans'!$C$57,,$E372='Commissioner plans'!$C$66,,$E372='Commissioner plans'!$C$75,$E372='Commissioner plans'!$C$84,$E372='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W372=0,Q372,Q372/SUMIF($C$6:$C$455,$C372,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B372,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":449.33842978486945},{"$f":"IFERROR(IF($W372=0,R372,R372/SUMIF($C$6:$C$455,$C372,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B372,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.87685956973888},{"$f":"IFERROR(IF($W372=0,S372,S372/SUMIF($C$6:$C$455,$C372,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B372,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":478.94909899182352},{"$f":"IFERROR(IF($W372=0,T372,T372/SUMIF($C$6:$C$455,$C372,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B372,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":497.19510994681281},{"$f":"IFERROR(IF($W372=0,U372,U372/SUMIF($C$6:$C$455,$C372,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B372,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":515.6148924347068},null,{"$f":"IF(OR($E372='Impact of trust strategy'!$C$12,$E372='Impact of trust strategy'!$C$21,$E372='Impact of trust strategy'!$C$30,$E372='Impact of trust strategy'!$C$39,$E372='Impact of trust strategy'!$C$48,,$E372='Impact of trust strategy'!$C$57,,$E372='Impact of trust strategy'!$C$66,,$E372='Impact of trust strategy'!$C$75,$E372='Impact of trust strategy'!$C$84,$E372='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD372=0,X372,X372/SUMIF($C$6:$C$455,$C372,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B372,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":451.58512193379374},{"$f":"IFERROR(IF($AD372=0,Y372,Y372/SUMIF($C$6:$C$455,$C372,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B372,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":463.18124386758751},{"$f":"IFERROR(IF($AD372=0,Z372,Z372/SUMIF($C$6:$C$455,$C372,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B372,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":481.34384448678259},{"$f":"IFERROR(IF($AD372=0,AA372,AA372/SUMIF($C$6:$C$455,$C372,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B372,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":499.68108549654681},{"$f":"IFERROR(IF($AD372=0,AB372,AB372/SUMIF($C$6:$C$455,$C372,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B372,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":518.19296689688031},null,"IAG","IA","Test Spec 9","Outpatient","65-74",440,451.58512193379374,463.18124386758751,481.34384448678259,499.68108549654681,518.19296689688031]
["IAH","IA",41,"Test Spec 9Outpatient",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Outpatient","75-84",{"$f":"'Historical volumes'!$K65","v":460},null,{"$f":"H373*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G373,'Demographic Change'!$B$16:$B$24,0))))","v":464.09293129016316},{"$f":"J373*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G373,'Demographic Change'!$B$16:$B$24,0))))","v":468.18586258032633},{"$f":"K373*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G373,'Demographic Change'!$B$16:$B$24,0))))","v":474.5905420991927},{"$f":"L373*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G373,'Demographic Change'!$B$16:$B$24,0))))","v":481.07101664195102},{"$f":"M373*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G373,'Demographic Change'!$B$16:$B$24,0))))","v":487.62728620860116},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E373,E373='Non-Demographic Change'!$C$20,E373='Non-Demographic Change'!$C$29,E373='Non-Demographic Change'!$C$38,E373='Non-Demographic Change'!$C$47,E373='Non-Demographic Change'!$C$56,E373='Non-Demographic Change'!$C$65,E373='Non-Demographic Change'!$C$74,E373='Non-Demographic Change'!$C$83,E373='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P373=0,J373,(J373/SUMIF($C$6:$C$455,$C373,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B373,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.09293129016316},{"$f":"IFERROR(IF($P373=0,K373,(K373/SUMIF($C$6:$C$455,$C373,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B373,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.18586258032633},{"$f":"IFERROR(IF($P373=0,L373,(L373/SUMIF($C$6:$C$455,$C373,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B373,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.5905420991927},{"$f":"IFERROR(IF($P373=0,M373,(M373/SUMIF($C$6:$C$455,$C373,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B373,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.07101664195102},{"$f":"IFERROR(IF($P373=0,N373,(N373/SUMIF($C$6:$C$455,$C373,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B373,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":487.62728620860116},null,{"$f":"IF(OR($E373='Commissioner plans'!$C$12,$E373='Commissioner plans'!$C$21,$E373='Commissioner plans'!$C$30,$E373='Commissioner plans'!$C$39,$E373='Commissioner plans'!$C$48,,$E373='Commissioner plans'!$C$57,,$E373='Commissioner plans'!$C$66,,$E373='Commissioner plans'!$C$75,$E373='Commissioner plans'!$C$84,$E373='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W373=0,Q373,Q373/SUMIF($C$6:$C$455,$C373,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B373,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":461.77246663371233},{"$f":"IFERROR(IF($W373=0,R373,R373/SUMIF($C$6:$C$455,$C373,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B373,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.84493326742472},{"$f":"IFERROR(IF($W373=0,S373,S373/SUMIF($C$6:$C$455,$C373,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B373,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":472.21758938869675},{"$f":"IFERROR(IF($W373=0,T373,T373/SUMIF($C$6:$C$455,$C373,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B373,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":478.66566155874125},{"$f":"IFERROR(IF($W373=0,U373,U373/SUMIF($C$6:$C$455,$C373,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B373,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":485.18914977755816},null,{"$f":"IF(OR($E373='Impact of trust strategy'!$C$12,$E373='Impact of trust strategy'!$C$21,$E373='Impact of trust strategy'!$C$30,$E373='Impact of trust strategy'!$C$39,$E373='Impact of trust strategy'!$C$48,,$E373='Impact of trust strategy'!$C$57,,$E373='Impact of trust strategy'!$C$66,,$E373='Impact of trust strategy'!$C$75,$E373='Impact of trust strategy'!$C$84,$E373='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD373=0,X373,X373/SUMIF($C$6:$C$455,$C373,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B373,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.08132896688085},{"$f":"IFERROR(IF($AD373=0,Y373,Y373/SUMIF($C$6:$C$455,$C373,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B373,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.17415793376182},{"$f":"IFERROR(IF($AD373=0,Z373,Z373/SUMIF($C$6:$C$455,$C373,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B373,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":474.57867733564018},{"$f":"IFERROR(IF($AD373=0,AA373,AA373/SUMIF($C$6:$C$455,$C373,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B373,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":481.05898986653489},{"$f":"IFERROR(IF($AD373=0,AB373,AB373/SUMIF($C$6:$C$455,$C373,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B373,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":487.61509552644588},null,"IAH","IA","Test Spec 9","Outpatient","75-84",460,464.08132896688085,468.17415793376182,474.57867733564018,481.05898986653489,487.61509552644588]
["IAI","IA",41,"Test Spec 9Outpatient",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Outpatient","85+",{"$f":"'Historical volumes'!$L65","v":480},null,{"$f":"H374*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G374,'Demographic Change'!$B$16:$B$24,0))))","v":460.24035588606336},{"$f":"J374*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G374,'Demographic Change'!$B$16:$B$24,0))))","v":440.48071177212665},{"$f":"K374*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G374,'Demographic Change'!$B$16:$B$24,0))))","v":409.56642985193542},{"$f":"L374*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G374,'Demographic Change'!$B$16:$B$24,0))))","v":378.36531438815479},{"$f":"M374*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G374,'Demographic Change'!$B$16:$B$24,0))))","v":346.84549498705258},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E374,E374='Non-Demographic Change'!$C$20,E374='Non-Demographic Change'!$C$29,E374='Non-Demographic Change'!$C$38,E374='Non-Demographic Change'!$C$47,E374='Non-Demographic Change'!$C$56,E374='Non-Demographic Change'!$C$65,E374='Non-Demographic Change'!$C$74,E374='Non-Demographic Change'!$C$83,E374='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P374=0,J374,(J374/SUMIF($C$6:$C$455,$C374,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B374,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.24035588606336},{"$f":"IFERROR(IF($P374=0,K374,(K374/SUMIF($C$6:$C$455,$C374,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B374,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":440.48071177212665},{"$f":"IFERROR(IF($P374=0,L374,(L374/SUMIF($C$6:$C$455,$C374,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B374,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.56642985193542},{"$f":"IFERROR(IF($P374=0,M374,(M374/SUMIF($C$6:$C$455,$C374,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B374,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.36531438815479},{"$f":"IFERROR(IF($P374=0,N374,(N374/SUMIF($C$6:$C$455,$C374,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B374,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.84549498705258},null,{"$f":"IF(OR($E374='Commissioner plans'!$C$12,$E374='Commissioner plans'!$C$21,$E374='Commissioner plans'!$C$30,$E374='Commissioner plans'!$C$39,$E374='Commissioner plans'!$C$48,,$E374='Commissioner plans'!$C$57,,$E374='Commissioner plans'!$C$66,,$E374='Commissioner plans'!$C$75,$E374='Commissioner plans'!$C$84,$E374='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W374=0,Q374,Q374/SUMIF($C$6:$C$455,$C374,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B374,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.93915410663305},{"$f":"IFERROR(IF($W374=0,R374,R374/SUMIF($C$6:$C$455,$C374,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B374,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":438.27830821326603},{"$f":"IFERROR(IF($W374=0,S374,S374/SUMIF($C$6:$C$455,$C374,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B374,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":407.51859770267572},{"$f":"IFERROR(IF($W374=0,T374,T374/SUMIF($C$6:$C$455,$C374,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B374,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.473487816214},{"$f":"IFERROR(IF($W374=0,U374,U374/SUMIF($C$6:$C$455,$C374,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B374,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":345.11126751211731},null,{"$f":"IF(OR($E374='Impact of trust strategy'!$C$12,$E374='Impact of trust strategy'!$C$21,$E374='Impact of trust strategy'!$C$30,$E374='Impact of trust strategy'!$C$39,$E374='Impact of trust strategy'!$C$48,,$E374='Impact of trust strategy'!$C$57,,$E374='Impact of trust strategy'!$C$66,,$E374='Impact of trust strategy'!$C$75,$E374='Impact of trust strategy'!$C$84,$E374='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD374=0,X374,X374/SUMIF($C$6:$C$455,$C374,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B374,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":460.22884987716617},{"$f":"IFERROR(IF($AD374=0,Y374,Y374/SUMIF($C$6:$C$455,$C374,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B374,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":440.46969975433234},{"$f":"IFERROR(IF($AD374=0,Z374,Z374/SUMIF($C$6:$C$455,$C374,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B374,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":409.55619069118904},{"$f":"IFERROR(IF($AD374=0,AA374,AA374/SUMIF($C$6:$C$455,$C374,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B374,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":378.35585525529501},{"$f":"IFERROR(IF($AD374=0,AB374,AB374/SUMIF($C$6:$C$455,$C374,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B374,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":346.83682384967784},null,"IAI","IA","Test Spec 9","Outpatient","85+",480,460.22884987716617,440.46969975433234,409.55619069118904,378.35585525529501,346.83682384967784]
["IBA","IB",42,"Test Spec 9Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Elective","0-18",{"$f":"'Historical volumes'!$D66","v":350},null,{"$f":"H375*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G375,'Demographic Change'!$B$16:$B$24,0))))","v":353.9264208529242},{"$f":"J375*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G375,'Demographic Change'!$B$16:$B$24,0))))","v":357.85284170584839},{"$f":"K375*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G375,'Demographic Change'!$B$16:$B$24,0))))","v":364.00230965932525},{"$f":"L375*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G375,'Demographic Change'!$B$16:$B$24,0))))","v":370.20951909593333},{"$f":"M375*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G375,'Demographic Change'!$B$16:$B$24,0))))","v":376.47447001567269},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E375,E375='Non-Demographic Change'!$C$20,E375='Non-Demographic Change'!$C$29,E375='Non-Demographic Change'!$C$38,E375='Non-Demographic Change'!$C$47,E375='Non-Demographic Change'!$C$56,E375='Non-Demographic Change'!$C$65,E375='Non-Demographic Change'!$C$74,E375='Non-Demographic Change'!$C$83,E375='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P375=0,J375,(J375/SUMIF($C$6:$C$455,$C375,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B375,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.9264208529242},{"$f":"IFERROR(IF($P375=0,K375,(K375/SUMIF($C$6:$C$455,$C375,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B375,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.85284170584839},{"$f":"IFERROR(IF($P375=0,L375,(L375/SUMIF($C$6:$C$455,$C375,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B375,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.00230965932525},{"$f":"IFERROR(IF($P375=0,M375,(M375/SUMIF($C$6:$C$455,$C375,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B375,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":370.20951909593333},{"$f":"IFERROR(IF($P375=0,N375,(N375/SUMIF($C$6:$C$455,$C375,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B375,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.47447001567269},null,{"$f":"IF(OR($E375='Commissioner plans'!$C$12,$E375='Commissioner plans'!$C$21,$E375='Commissioner plans'!$C$30,$E375='Commissioner plans'!$C$39,$E375='Commissioner plans'!$C$48,,$E375='Commissioner plans'!$C$57,,$E375='Commissioner plans'!$C$66,,$E375='Commissioner plans'!$C$75,$E375='Commissioner plans'!$C$84,$E375='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W375=0,Q375,Q375/SUMIF($C$6:$C$455,$C375,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B375,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":352.15678874865955},{"$f":"IFERROR(IF($W375=0,R375,R375/SUMIF($C$6:$C$455,$C375,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B375,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":356.06357749731916},{"$f":"IFERROR(IF($W375=0,S375,S375/SUMIF($C$6:$C$455,$C375,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B375,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":362.18229811102862},{"$f":"IFERROR(IF($W375=0,T375,T375/SUMIF($C$6:$C$455,$C375,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B375,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":368.35847150045367},{"$f":"IFERROR(IF($W375=0,U375,U375/SUMIF($C$6:$C$455,$C375,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B375,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":374.59209766559434},null,{"$f":"IF(OR($E375='Impact of trust strategy'!$C$12,$E375='Impact of trust strategy'!$C$21,$E375='Impact of trust strategy'!$C$30,$E375='Impact of trust strategy'!$C$39,$E375='Impact of trust strategy'!$C$48,,$E375='Impact of trust strategy'!$C$57,,$E375='Impact of trust strategy'!$C$66,,$E375='Impact of trust strategy'!$C$75,$E375='Impact of trust strategy'!$C$84,$E375='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD375=0,X375,X375/SUMIF($C$6:$C$455,$C375,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B375,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":353.91757269240281},{"$f":"IFERROR(IF($AD375=0,Y375,Y375/SUMIF($C$6:$C$455,$C375,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B375,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":357.84389538480571},{"$f":"IFERROR(IF($AD375=0,Z375,Z375/SUMIF($C$6:$C$455,$C375,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B375,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":363.99320960158371},{"$f":"IFERROR(IF($AD375=0,AA375,AA375/SUMIF($C$6:$C$455,$C375,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B375,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":370.20026385795592},{"$f":"IFERROR(IF($AD375=0,AB375,AB375/SUMIF($C$6:$C$455,$C375,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B375,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":376.46505815392226},null,"IBA","IB","Test Spec 9","Elective","0-18",350,353.91757269240281,357.84389538480571,363.99320960158371,370.20026385795592,376.46505815392226]
["IBB","IB",42,"Test Spec 9Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Elective","19-24",{"$f":"'Historical volumes'!$E66","v":370},null,{"$f":"H376*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G376,'Demographic Change'!$B$16:$B$24,0))))","v":375.65636424061154},{"$f":"J376*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G376,'Demographic Change'!$B$16:$B$24,0))))","v":381.31272848122308},{"$f":"K376*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G376,'Demographic Change'!$B$16:$B$24,0))))","v":390.16616816218016},{"$f":"L376*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G376,'Demographic Change'!$B$16:$B$24,0))))","v":399.11183117314727},{"$f":"M376*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G376,'Demographic Change'!$B$16:$B$24,0))))","v":408.14971751412429},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E376,E376='Non-Demographic Change'!$C$20,E376='Non-Demographic Change'!$C$29,E376='Non-Demographic Change'!$C$38,E376='Non-Demographic Change'!$C$47,E376='Non-Demographic Change'!$C$56,E376='Non-Demographic Change'!$C$65,E376='Non-Demographic Change'!$C$74,E376='Non-Demographic Change'!$C$83,E376='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P376=0,J376,(J376/SUMIF($C$6:$C$455,$C376,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B376,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.65636424061154},{"$f":"IFERROR(IF($P376=0,K376,(K376/SUMIF($C$6:$C$455,$C376,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B376,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":381.31272848122308},{"$f":"IFERROR(IF($P376=0,L376,(L376/SUMIF($C$6:$C$455,$C376,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B376,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":390.16616816218016},{"$f":"IFERROR(IF($P376=0,M376,(M376/SUMIF($C$6:$C$455,$C376,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B376,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.11183117314727},{"$f":"IFERROR(IF($P376=0,N376,(N376/SUMIF($C$6:$C$455,$C376,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B376,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.14971751412429},null,{"$f":"IF(OR($E376='Commissioner plans'!$C$12,$E376='Commissioner plans'!$C$21,$E376='Commissioner plans'!$C$30,$E376='Commissioner plans'!$C$39,$E376='Commissioner plans'!$C$48,,$E376='Commissioner plans'!$C$57,,$E376='Commissioner plans'!$C$66,,$E376='Commissioner plans'!$C$75,$E376='Commissioner plans'!$C$84,$E376='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W376=0,Q376,Q376/SUMIF($C$6:$C$455,$C376,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B376,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":373.77808241940846},{"$f":"IFERROR(IF($W376=0,R376,R376/SUMIF($C$6:$C$455,$C376,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B376,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":379.40616483881695},{"$f":"IFERROR(IF($W376=0,S376,S376/SUMIF($C$6:$C$455,$C376,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B376,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":388.21533732136925},{"$f":"IFERROR(IF($W376=0,T376,T376/SUMIF($C$6:$C$455,$C376,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B376,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.11627201728152},{"$f":"IFERROR(IF($W376=0,U376,U376/SUMIF($C$6:$C$455,$C376,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B376,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":406.10896892655364},null,{"$f":"IF(OR($E376='Impact of trust strategy'!$C$12,$E376='Impact of trust strategy'!$C$21,$E376='Impact of trust strategy'!$C$30,$E376='Impact of trust strategy'!$C$39,$E376='Impact of trust strategy'!$C$48,,$E376='Impact of trust strategy'!$C$57,,$E376='Impact of trust strategy'!$C$66,,$E376='Impact of trust strategy'!$C$75,$E376='Impact of trust strategy'!$C$84,$E376='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD376=0,X376,X376/SUMIF($C$6:$C$455,$C376,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B376,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":375.64697283150548},{"$f":"IFERROR(IF($AD376=0,Y376,Y376/SUMIF($C$6:$C$455,$C376,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B376,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":381.30319566301097},{"$f":"IFERROR(IF($AD376=0,Z376,Z376/SUMIF($C$6:$C$455,$C376,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B376,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":390.15641400797603},{"$f":"IFERROR(IF($AD376=0,AA376,AA376/SUMIF($C$6:$C$455,$C376,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B376,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.10185337736789},{"$f":"IFERROR(IF($AD376=0,AB376,AB376/SUMIF($C$6:$C$455,$C376,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B376,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":408.13951377118639},null,"IBB","IB","Test Spec 9","Elective","19-24",370,375.64697283150548,381.30319566301097,390.15641400797603,399.10185337736789,408.13951377118639]
["IBC","IB",42,"Test Spec 9Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Elective","25-34",{"$f":"'Historical volumes'!$F66","v":390},null,{"$f":"H377*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G377,'Demographic Change'!$B$16:$B$24,0))))","v":393.75997340425533},{"$f":"J377*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G377,'Demographic Change'!$B$16:$B$24,0))))","v":397.51994680851067},{"$f":"K377*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G377,'Demographic Change'!$B$16:$B$24,0))))","v":403.419215425532},{"$f":"L377*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G377,'Demographic Change'!$B$16:$B$24,0))))","v":409.38331117021283},{"$f":"M377*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G377,'Demographic Change'!$B$16:$B$24,0))))","v":415.41223404255328},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E377,E377='Non-Demographic Change'!$C$20,E377='Non-Demographic Change'!$C$29,E377='Non-Demographic Change'!$C$38,E377='Non-Demographic Change'!$C$47,E377='Non-Demographic Change'!$C$56,E377='Non-Demographic Change'!$C$65,E377='Non-Demographic Change'!$C$74,E377='Non-Demographic Change'!$C$83,E377='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P377=0,J377,(J377/SUMIF($C$6:$C$455,$C377,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B377,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.75997340425533},{"$f":"IFERROR(IF($P377=0,K377,(K377/SUMIF($C$6:$C$455,$C377,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B377,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.51994680851067},{"$f":"IFERROR(IF($P377=0,L377,(L377/SUMIF($C$6:$C$455,$C377,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B377,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":403.419215425532},{"$f":"IFERROR(IF($P377=0,M377,(M377/SUMIF($C$6:$C$455,$C377,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B377,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.38331117021283},{"$f":"IFERROR(IF($P377=0,N377,(N377/SUMIF($C$6:$C$455,$C377,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B377,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":415.41223404255328},null,{"$f":"IF(OR($E377='Commissioner plans'!$C$12,$E377='Commissioner plans'!$C$21,$E377='Commissioner plans'!$C$30,$E377='Commissioner plans'!$C$39,$E377='Commissioner plans'!$C$48,,$E377='Commissioner plans'!$C$57,,$E377='Commissioner plans'!$C$66,,$E377='Commissioner plans'!$C$75,$E377='Commissioner plans'!$C$84,$E377='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W377=0,Q377,Q377/SUMIF($C$6:$C$455,$C377,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B377,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":391.79117353723404},{"$f":"IFERROR(IF($W377=0,R377,R377/SUMIF($C$6:$C$455,$C377,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B377,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":395.53234707446813},{"$f":"IFERROR(IF($W377=0,S377,S377/SUMIF($C$6:$C$455,$C377,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B377,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":401.40211934840431},{"$f":"IFERROR(IF($W377=0,T377,T377/SUMIF($C$6:$C$455,$C377,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B377,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":407.33639461436178},{"$f":"IFERROR(IF($W377=0,U377,U377/SUMIF($C$6:$C$455,$C377,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B377,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":413.33517287234054},null,{"$f":"IF(OR($E377='Impact of trust strategy'!$C$12,$E377='Impact of trust strategy'!$C$21,$E377='Impact of trust strategy'!$C$30,$E377='Impact of trust strategy'!$C$39,$E377='Impact of trust strategy'!$C$48,,$E377='Impact of trust strategy'!$C$57,,$E377='Impact of trust strategy'!$C$66,,$E377='Impact of trust strategy'!$C$75,$E377='Impact of trust strategy'!$C$84,$E377='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD377=0,X377,X377/SUMIF($C$6:$C$455,$C377,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B377,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":393.75012940492019},{"$f":"IFERROR(IF($AD377=0,Y377,Y377/SUMIF($C$6:$C$455,$C377,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B377,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":397.51000880984043},{"$f":"IFERROR(IF($AD377=0,Z377,Z377/SUMIF($C$6:$C$455,$C377,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B377,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":403.40912994514628},{"$f":"IFERROR(IF($AD377=0,AA377,AA377/SUMIF($C$6:$C$455,$C377,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B377,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":409.37307658743356},{"$f":"IFERROR(IF($AD377=0,AB377,AB377/SUMIF($C$6:$C$455,$C377,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B377,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":415.40184873670222},null,"IBC","IB","Test Spec 9","Elective","25-34",390,393.75012940492019,397.51000880984043,403.40912994514628,409.37307658743356,415.40184873670222]
["IBD","IB",42,"Test Spec 9Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Elective","35-44",{"$f":"'Historical volumes'!$G66","v":410},null,{"$f":"H378*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G378,'Demographic Change'!$B$16:$B$24,0))))","v":396.6924737586541},{"$f":"J378*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G378,'Demographic Change'!$B$16:$B$24,0))))","v":383.38494751730815},{"$f":"K378*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G378,'Demographic Change'!$B$16:$B$24,0))))","v":362.56904637832207},{"$f":"L378*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G378,'Demographic Change'!$B$16:$B$24,0))))","v":341.53949229509419},{"$f":"M378*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G378,'Demographic Change'!$B$16:$B$24,0))))","v":320.29628526762451},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E378,E378='Non-Demographic Change'!$C$20,E378='Non-Demographic Change'!$C$29,E378='Non-Demographic Change'!$C$38,E378='Non-Demographic Change'!$C$47,E378='Non-Demographic Change'!$C$56,E378='Non-Demographic Change'!$C$65,E378='Non-Demographic Change'!$C$74,E378='Non-Demographic Change'!$C$83,E378='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P378=0,J378,(J378/SUMIF($C$6:$C$455,$C378,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B378,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.6924737586541},{"$f":"IFERROR(IF($P378=0,K378,(K378/SUMIF($C$6:$C$455,$C378,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B378,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.38494751730815},{"$f":"IFERROR(IF($P378=0,L378,(L378/SUMIF($C$6:$C$455,$C378,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B378,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.56904637832207},{"$f":"IFERROR(IF($P378=0,M378,(M378/SUMIF($C$6:$C$455,$C378,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B378,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.53949229509419},{"$f":"IFERROR(IF($P378=0,N378,(N378/SUMIF($C$6:$C$455,$C378,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B378,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.29628526762451},null,{"$f":"IF(OR($E378='Commissioner plans'!$C$12,$E378='Commissioner plans'!$C$21,$E378='Commissioner plans'!$C$30,$E378='Commissioner plans'!$C$39,$E378='Commissioner plans'!$C$48,,$E378='Commissioner plans'!$C$57,,$E378='Commissioner plans'!$C$66,,$E378='Commissioner plans'!$C$75,$E378='Commissioner plans'!$C$84,$E378='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W378=0,Q378,Q378/SUMIF($C$6:$C$455,$C378,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B378,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.70901138986085},{"$f":"IFERROR(IF($W378=0,R378,R378/SUMIF($C$6:$C$455,$C378,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B378,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":381.46802277972159},{"$f":"IFERROR(IF($W378=0,S378,S378/SUMIF($C$6:$C$455,$C378,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B378,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":360.75620114643044},{"$f":"IFERROR(IF($W378=0,T378,T378/SUMIF($C$6:$C$455,$C378,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B378,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":339.83179483361874},{"$f":"IFERROR(IF($W378=0,U378,U378/SUMIF($C$6:$C$455,$C378,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B378,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":318.69480384128639},null,{"$f":"IF(OR($E378='Impact of trust strategy'!$C$12,$E378='Impact of trust strategy'!$C$21,$E378='Impact of trust strategy'!$C$30,$E378='Impact of trust strategy'!$C$39,$E378='Impact of trust strategy'!$C$48,,$E378='Impact of trust strategy'!$C$57,,$E378='Impact of trust strategy'!$C$66,,$E378='Impact of trust strategy'!$C$75,$E378='Impact of trust strategy'!$C$84,$E378='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD378=0,X378,X378/SUMIF($C$6:$C$455,$C378,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B378,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.68255644681011},{"$f":"IFERROR(IF($AD378=0,Y378,Y378/SUMIF($C$6:$C$455,$C378,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B378,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":383.37536289362015},{"$f":"IFERROR(IF($AD378=0,Z378,Z378/SUMIF($C$6:$C$455,$C378,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B378,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":362.55998215216255},{"$f":"IFERROR(IF($AD378=0,AA378,AA378/SUMIF($C$6:$C$455,$C378,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B378,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":341.53095380778683},{"$f":"IFERROR(IF($AD378=0,AB378,AB378/SUMIF($C$6:$C$455,$C378,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B378,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":320.28827786049277},null,"IBD","IB","Test Spec 9","Elective","35-44",410,396.68255644681011,383.37536289362015,362.55998215216255,341.53095380778683,320.28827786049277]
["IBE","IB",42,"Test Spec 9Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Elective","45-54",{"$f":"'Historical volumes'!$H66","v":430},null,{"$f":"H379*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G379,'Demographic Change'!$B$16:$B$24,0))))","v":426.66517524235644},{"$f":"J379*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G379,'Demographic Change'!$B$16:$B$24,0))))","v":423.33035048471288},{"$f":"K379*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G379,'Demographic Change'!$B$16:$B$24,0))))","v":418.10365398956003},{"$f":"L379*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G379,'Demographic Change'!$B$16:$B$24,0))))","v":412.81282624906788},{"$f":"M379*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G379,'Demographic Change'!$B$16:$B$24,0))))","v":407.45786726323644},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E379,E379='Non-Demographic Change'!$C$20,E379='Non-Demographic Change'!$C$29,E379='Non-Demographic Change'!$C$38,E379='Non-Demographic Change'!$C$47,E379='Non-Demographic Change'!$C$56,E379='Non-Demographic Change'!$C$65,E379='Non-Demographic Change'!$C$74,E379='Non-Demographic Change'!$C$83,E379='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P379=0,J379,(J379/SUMIF($C$6:$C$455,$C379,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B379,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.66517524235644},{"$f":"IFERROR(IF($P379=0,K379,(K379/SUMIF($C$6:$C$455,$C379,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B379,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.33035048471288},{"$f":"IFERROR(IF($P379=0,L379,(L379/SUMIF($C$6:$C$455,$C379,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B379,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.10365398956003},{"$f":"IFERROR(IF($P379=0,M379,(M379/SUMIF($C$6:$C$455,$C379,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B379,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.81282624906788},{"$f":"IFERROR(IF($P379=0,N379,(N379/SUMIF($C$6:$C$455,$C379,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B379,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":407.45786726323644},null,{"$f":"IF(OR($E379='Commissioner plans'!$C$12,$E379='Commissioner plans'!$C$21,$E379='Commissioner plans'!$C$30,$E379='Commissioner plans'!$C$39,$E379='Commissioner plans'!$C$48,,$E379='Commissioner plans'!$C$57,,$E379='Commissioner plans'!$C$66,,$E379='Commissioner plans'!$C$75,$E379='Commissioner plans'!$C$84,$E379='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W379=0,Q379,Q379/SUMIF($C$6:$C$455,$C379,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B379,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.53184936614468},{"$f":"IFERROR(IF($W379=0,R379,R379/SUMIF($C$6:$C$455,$C379,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B379,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":421.21369873228929},{"$f":"IFERROR(IF($W379=0,S379,S379/SUMIF($C$6:$C$455,$C379,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B379,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":416.01313571961225},{"$f":"IFERROR(IF($W379=0,T379,T379/SUMIF($C$6:$C$455,$C379,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B379,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.74876211782254},{"$f":"IFERROR(IF($W379=0,U379,U379/SUMIF($C$6:$C$455,$C379,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B379,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":405.42057792692026},null,{"$f":"IF(OR($E379='Impact of trust strategy'!$C$12,$E379='Impact of trust strategy'!$C$21,$E379='Impact of trust strategy'!$C$30,$E379='Impact of trust strategy'!$C$39,$E379='Impact of trust strategy'!$C$48,,$E379='Impact of trust strategy'!$C$57,,$E379='Impact of trust strategy'!$C$66,,$E379='Impact of trust strategy'!$C$75,$E379='Impact of trust strategy'!$C$84,$E379='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD379=0,X379,X379/SUMIF($C$6:$C$455,$C379,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B379,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.65450861297535},{"$f":"IFERROR(IF($AD379=0,Y379,Y379/SUMIF($C$6:$C$455,$C379,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B379,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":423.31976722595067},{"$f":"IFERROR(IF($AD379=0,Z379,Z379/SUMIF($C$6:$C$455,$C379,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B379,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":418.09320139821028},{"$f":"IFERROR(IF($AD379=0,AA379,AA379/SUMIF($C$6:$C$455,$C379,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B379,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.80250592841162},{"$f":"IFERROR(IF($AD379=0,AB379,AB379/SUMIF($C$6:$C$455,$C379,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B379,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":407.44768081655479},null,"IBE","IB","Test Spec 9","Elective","45-54",430,426.65450861297535,423.31976722595067,418.09320139821028,412.80250592841162,407.44768081655479]
["IBF","IB",42,"Test Spec 9Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Elective","55-64",{"$f":"'Historical volumes'!$I66","v":450},null,{"$f":"H380*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G380,'Demographic Change'!$B$16:$B$24,0))))","v":459.33679140422379},{"$f":"J380*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G380,'Demographic Change'!$B$16:$B$24,0))))","v":468.67358280844758},{"$f":"K380*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G380,'Demographic Change'!$B$16:$B$24,0))))","v":483.27899221934047},{"$f":"L380*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G380,'Demographic Change'!$B$16:$B$24,0))))","v":498.01778436457948},{"$f":"M380*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G380,'Demographic Change'!$B$16:$B$24,0))))","v":512.88995924416452},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E380,E380='Non-Demographic Change'!$C$20,E380='Non-Demographic Change'!$C$29,E380='Non-Demographic Change'!$C$38,E380='Non-Demographic Change'!$C$47,E380='Non-Demographic Change'!$C$56,E380='Non-Demographic Change'!$C$65,E380='Non-Demographic Change'!$C$74,E380='Non-Demographic Change'!$C$83,E380='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P380=0,J380,(J380/SUMIF($C$6:$C$455,$C380,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B380,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.33679140422379},{"$f":"IFERROR(IF($P380=0,K380,(K380/SUMIF($C$6:$C$455,$C380,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B380,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.67358280844758},{"$f":"IFERROR(IF($P380=0,L380,(L380/SUMIF($C$6:$C$455,$C380,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B380,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":483.27899221934047},{"$f":"IFERROR(IF($P380=0,M380,(M380/SUMIF($C$6:$C$455,$C380,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B380,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.01778436457948},{"$f":"IFERROR(IF($P380=0,N380,(N380/SUMIF($C$6:$C$455,$C380,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B380,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.88995924416452},null,{"$f":"IF(OR($E380='Commissioner plans'!$C$12,$E380='Commissioner plans'!$C$21,$E380='Commissioner plans'!$C$30,$E380='Commissioner plans'!$C$39,$E380='Commissioner plans'!$C$48,,$E380='Commissioner plans'!$C$57,,$E380='Commissioner plans'!$C$66,,$E380='Commissioner plans'!$C$75,$E380='Commissioner plans'!$C$84,$E380='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W380=0,Q380,Q380/SUMIF($C$6:$C$455,$C380,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B380,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.04010744720267},{"$f":"IFERROR(IF($W380=0,R380,R380/SUMIF($C$6:$C$455,$C380,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B380,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.33021489440534},{"$f":"IFERROR(IF($W380=0,S380,S380/SUMIF($C$6:$C$455,$C380,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B380,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":480.86259725824374},{"$f":"IFERROR(IF($W380=0,T380,T380/SUMIF($C$6:$C$455,$C380,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B380,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":495.52769544275657},{"$f":"IFERROR(IF($W380=0,U380,U380/SUMIF($C$6:$C$455,$C380,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B380,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":510.32550944794372},null,{"$f":"IF(OR($E380='Impact of trust strategy'!$C$12,$E380='Impact of trust strategy'!$C$21,$E380='Impact of trust strategy'!$C$30,$E380='Impact of trust strategy'!$C$39,$E380='Impact of trust strategy'!$C$48,,$E380='Impact of trust strategy'!$C$57,,$E380='Impact of trust strategy'!$C$66,,$E380='Impact of trust strategy'!$C$75,$E380='Impact of trust strategy'!$C$84,$E380='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD380=0,X380,X380/SUMIF($C$6:$C$455,$C380,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B380,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":459.32530798443861},{"$f":"IFERROR(IF($AD380=0,Y380,Y380/SUMIF($C$6:$C$455,$C380,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B380,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.66186596887729},{"$f":"IFERROR(IF($AD380=0,Z380,Z380/SUMIF($C$6:$C$455,$C380,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B380,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":483.26691024453493},{"$f":"IFERROR(IF($AD380=0,AA380,AA380/SUMIF($C$6:$C$455,$C380,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B380,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":498.00533391997027},{"$f":"IFERROR(IF($AD380=0,AB380,AB380/SUMIF($C$6:$C$455,$C380,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B380,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":512.87713699518338},null,"IBF","IB","Test Spec 9","Elective","55-64",450,459.32530798443861,468.66186596887729,483.26691024453493,498.00533391997027,512.87713699518338]
["IBG","IB",42,"Test Spec 9Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Elective","65-74",{"$f":"'Historical volumes'!$J66","v":470},null,{"$f":"H381*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G381,'Demographic Change'!$B$16:$B$24,0))))","v":482.38707628800512},{"$f":"J381*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G381,'Demographic Change'!$B$16:$B$24,0))))","v":494.77415257601018},{"$f":"K381*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G381,'Demographic Change'!$B$16:$B$24,0))))","v":514.17559736445185},{"$f":"L381*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G381,'Demographic Change'!$B$16:$B$24,0))))","v":533.76359450662858},{"$f":"M381*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G381,'Demographic Change'!$B$16:$B$24,0))))","v":553.53814400254032},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E381,E381='Non-Demographic Change'!$C$20,E381='Non-Demographic Change'!$C$29,E381='Non-Demographic Change'!$C$38,E381='Non-Demographic Change'!$C$47,E381='Non-Demographic Change'!$C$56,E381='Non-Demographic Change'!$C$65,E381='Non-Demographic Change'!$C$74,E381='Non-Demographic Change'!$C$83,E381='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P381=0,J381,(J381/SUMIF($C$6:$C$455,$C381,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B381,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.38707628800512},{"$f":"IFERROR(IF($P381=0,K381,(K381/SUMIF($C$6:$C$455,$C381,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B381,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.77415257601018},{"$f":"IFERROR(IF($P381=0,L381,(L381/SUMIF($C$6:$C$455,$C381,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B381,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":514.17559736445185},{"$f":"IFERROR(IF($P381=0,M381,(M381/SUMIF($C$6:$C$455,$C381,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B381,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.76359450662858},{"$f":"IFERROR(IF($P381=0,N381,(N381/SUMIF($C$6:$C$455,$C381,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B381,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.53814400254032},null,{"$f":"IF(OR($E381='Commissioner plans'!$C$12,$E381='Commissioner plans'!$C$21,$E381='Commissioner plans'!$C$30,$E381='Commissioner plans'!$C$39,$E381='Commissioner plans'!$C$48,,$E381='Commissioner plans'!$C$57,,$E381='Commissioner plans'!$C$66,,$E381='Commissioner plans'!$C$75,$E381='Commissioner plans'!$C$84,$E381='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W381=0,Q381,Q381/SUMIF($C$6:$C$455,$C381,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B381,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":479.97514090656512},{"$f":"IFERROR(IF($W381=0,R381,R381/SUMIF($C$6:$C$455,$C381,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B381,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":492.30028181313014},{"$f":"IFERROR(IF($W381=0,S381,S381/SUMIF($C$6:$C$455,$C381,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B381,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":511.60471937762958},{"$f":"IFERROR(IF($W381=0,T381,T381/SUMIF($C$6:$C$455,$C381,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B381,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":531.09477653409544},{"$f":"IFERROR(IF($W381=0,U381,U381/SUMIF($C$6:$C$455,$C381,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B381,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":550.77045328252757},null,{"$f":"IF(OR($E381='Impact of trust strategy'!$C$12,$E381='Impact of trust strategy'!$C$21,$E381='Impact of trust strategy'!$C$30,$E381='Impact of trust strategy'!$C$39,$E381='Impact of trust strategy'!$C$48,,$E381='Impact of trust strategy'!$C$57,,$E381='Impact of trust strategy'!$C$66,,$E381='Impact of trust strategy'!$C$75,$E381='Impact of trust strategy'!$C$84,$E381='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD381=0,X381,X381/SUMIF($C$6:$C$455,$C381,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B381,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":482.37501661109786},{"$f":"IFERROR(IF($AD381=0,Y381,Y381/SUMIF($C$6:$C$455,$C381,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B381,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":494.76178322219573},{"$f":"IFERROR(IF($AD381=0,Z381,Z381/SUMIF($C$6:$C$455,$C381,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B381,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":514.16274297451764},{"$f":"IFERROR(IF($AD381=0,AA381,AA381/SUMIF($C$6:$C$455,$C381,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B381,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":533.75025041676588},{"$f":"IFERROR(IF($AD381=0,AB381,AB381/SUMIF($C$6:$C$455,$C381,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B381,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":553.52430554894011},null,"IBG","IB","Test Spec 9","Elective","65-74",470,482.37501661109786,494.76178322219573,514.16274297451764,533.75025041676588,553.52430554894011]
["IBH","IB",42,"Test Spec 9Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Elective","75-84",{"$f":"'Historical volumes'!$K66","v":490},null,{"$f":"H382*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G382,'Demographic Change'!$B$16:$B$24,0))))","v":494.35986159169556},{"$f":"J382*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G382,'Demographic Change'!$B$16:$B$24,0))))","v":498.71972318339107},{"$f":"K382*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G382,'Demographic Change'!$B$16:$B$24,0))))","v":505.54209919261825},{"$f":"L382*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G382,'Demographic Change'!$B$16:$B$24,0))))","v":512.44521337946946},{"$f":"M382*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G382,'Demographic Change'!$B$16:$B$24,0))))","v":519.42906574394465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E382,E382='Non-Demographic Change'!$C$20,E382='Non-Demographic Change'!$C$29,E382='Non-Demographic Change'!$C$38,E382='Non-Demographic Change'!$C$47,E382='Non-Demographic Change'!$C$56,E382='Non-Demographic Change'!$C$65,E382='Non-Demographic Change'!$C$74,E382='Non-Demographic Change'!$C$83,E382='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P382=0,J382,(J382/SUMIF($C$6:$C$455,$C382,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B382,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.35986159169556},{"$f":"IFERROR(IF($P382=0,K382,(K382/SUMIF($C$6:$C$455,$C382,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B382,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.71972318339107},{"$f":"IFERROR(IF($P382=0,L382,(L382/SUMIF($C$6:$C$455,$C382,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B382,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":505.54209919261825},{"$f":"IFERROR(IF($P382=0,M382,(M382/SUMIF($C$6:$C$455,$C382,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B382,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.44521337946946},{"$f":"IFERROR(IF($P382=0,N382,(N382/SUMIF($C$6:$C$455,$C382,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B382,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":519.42906574394465},null,{"$f":"IF(OR($E382='Commissioner plans'!$C$12,$E382='Commissioner plans'!$C$21,$E382='Commissioner plans'!$C$30,$E382='Commissioner plans'!$C$39,$E382='Commissioner plans'!$C$48,,$E382='Commissioner plans'!$C$57,,$E382='Commissioner plans'!$C$66,,$E382='Commissioner plans'!$C$75,$E382='Commissioner plans'!$C$84,$E382='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W382=0,Q382,Q382/SUMIF($C$6:$C$455,$C382,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B382,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":491.8880622837371},{"$f":"IFERROR(IF($W382=0,R382,R382/SUMIF($C$6:$C$455,$C382,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B382,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":496.22612456747413},{"$f":"IFERROR(IF($W382=0,S382,S382/SUMIF($C$6:$C$455,$C382,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B382,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":503.01438869665515},{"$f":"IFERROR(IF($W382=0,T382,T382/SUMIF($C$6:$C$455,$C382,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B382,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":509.88298731257214},{"$f":"IFERROR(IF($W382=0,U382,U382/SUMIF($C$6:$C$455,$C382,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B382,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":516.83192041522489},null,{"$f":"IF(OR($E382='Impact of trust strategy'!$C$12,$E382='Impact of trust strategy'!$C$21,$E382='Impact of trust strategy'!$C$30,$E382='Impact of trust strategy'!$C$39,$E382='Impact of trust strategy'!$C$48,,$E382='Impact of trust strategy'!$C$57,,$E382='Impact of trust strategy'!$C$66,,$E382='Impact of trust strategy'!$C$75,$E382='Impact of trust strategy'!$C$84,$E382='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD382=0,X382,X382/SUMIF($C$6:$C$455,$C382,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B382,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":494.34750259515573},{"$f":"IFERROR(IF($AD382=0,Y382,Y382/SUMIF($C$6:$C$455,$C382,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B382,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":498.70725519031146},{"$f":"IFERROR(IF($AD382=0,Z382,Z382/SUMIF($C$6:$C$455,$C382,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B382,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":505.52946064013838},{"$f":"IFERROR(IF($AD382=0,AA382,AA382/SUMIF($C$6:$C$455,$C382,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B382,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":512.43240224913495},{"$f":"IFERROR(IF($AD382=0,AB382,AB382/SUMIF($C$6:$C$455,$C382,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B382,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":519.41608001730094},null,"IBH","IB","Test Spec 9","Elective","75-84",490,494.34750259515573,498.70725519031146,505.52946064013838,512.43240224913495,519.41608001730094]
["IBI","IB",42,"Test Spec 9Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Elective","85+",{"$f":"'Historical volumes'!$L66","v":510},null,{"$f":"H383*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G383,'Demographic Change'!$B$16:$B$24,0))))","v":489.00537812894231},{"$f":"J383*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G383,'Demographic Change'!$B$16:$B$24,0))))","v":468.01075625788457},{"$f":"K383*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G383,'Demographic Change'!$B$16:$B$24,0))))","v":435.16433171768142},{"$f":"L383*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G383,'Demographic Change'!$B$16:$B$24,0))))","v":402.01314653741451},{"$f":"M383*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G383,'Demographic Change'!$B$16:$B$24,0))))","v":368.52333842374344},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E383,E383='Non-Demographic Change'!$C$20,E383='Non-Demographic Change'!$C$29,E383='Non-Demographic Change'!$C$38,E383='Non-Demographic Change'!$C$47,E383='Non-Demographic Change'!$C$56,E383='Non-Demographic Change'!$C$65,E383='Non-Demographic Change'!$C$74,E383='Non-Demographic Change'!$C$83,E383='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P383=0,J383,(J383/SUMIF($C$6:$C$455,$C383,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B383,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.00537812894231},{"$f":"IFERROR(IF($P383=0,K383,(K383/SUMIF($C$6:$C$455,$C383,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B383,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.01075625788457},{"$f":"IFERROR(IF($P383=0,L383,(L383/SUMIF($C$6:$C$455,$C383,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B383,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.16433171768142},{"$f":"IFERROR(IF($P383=0,M383,(M383/SUMIF($C$6:$C$455,$C383,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B383,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.01314653741451},{"$f":"IFERROR(IF($P383=0,N383,(N383/SUMIF($C$6:$C$455,$C383,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B383,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":368.52333842374344},null,{"$f":"IF(OR($E383='Commissioner plans'!$C$12,$E383='Commissioner plans'!$C$21,$E383='Commissioner plans'!$C$30,$E383='Commissioner plans'!$C$39,$E383='Commissioner plans'!$C$48,,$E383='Commissioner plans'!$C$57,,$E383='Commissioner plans'!$C$66,,$E383='Commissioner plans'!$C$75,$E383='Commissioner plans'!$C$84,$E383='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W383=0,Q383,Q383/SUMIF($C$6:$C$455,$C383,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B383,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":486.56035123829759},{"$f":"IFERROR(IF($W383=0,R383,R383/SUMIF($C$6:$C$455,$C383,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B383,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.67070247659512},{"$f":"IFERROR(IF($W383=0,S383,S383/SUMIF($C$6:$C$455,$C383,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B383,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":432.98851005909302},{"$f":"IFERROR(IF($W383=0,T383,T383/SUMIF($C$6:$C$455,$C383,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B383,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":400.00308080472746},{"$f":"IFERROR(IF($W383=0,U383,U383/SUMIF($C$6:$C$455,$C383,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B383,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":366.68072173162471},null,{"$f":"IF(OR($E383='Impact of trust strategy'!$C$12,$E383='Impact of trust strategy'!$C$21,$E383='Impact of trust strategy'!$C$30,$E383='Impact of trust strategy'!$C$39,$E383='Impact of trust strategy'!$C$48,,$E383='Impact of trust strategy'!$C$57,,$E383='Impact of trust strategy'!$C$66,,$E383='Impact of trust strategy'!$C$75,$E383='Impact of trust strategy'!$C$84,$E383='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD383=0,X383,X383/SUMIF($C$6:$C$455,$C383,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B383,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":488.99315299448904},{"$f":"IFERROR(IF($AD383=0,Y383,Y383/SUMIF($C$6:$C$455,$C383,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B383,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":467.99905598897806},{"$f":"IFERROR(IF($AD383=0,Z383,Z383/SUMIF($C$6:$C$455,$C383,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B383,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":435.15345260938841},{"$f":"IFERROR(IF($AD383=0,AA383,AA383/SUMIF($C$6:$C$455,$C383,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B383,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":402.00309620875106},{"$f":"IFERROR(IF($AD383=0,AB383,AB383/SUMIF($C$6:$C$455,$C383,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B383,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":368.51412534028282},null,"IBI","IB","Test Spec 9","Elective","85+",510,488.99315299448904,467.99905598897806,435.15345260938841,402.00309620875106,368.51412534028282]
["ICA","IC",43,"Test Spec 9Non-Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D67","v":390},null,{"$f":"H384*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G384,'Demographic Change'!$B$16:$B$24,0))))","v":394.37515466468693},{"$f":"J384*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G384,'Demographic Change'!$B$16:$B$24,0))))","v":398.75030932937392},{"$f":"K384*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G384,'Demographic Change'!$B$16:$B$24,0))))","v":405.60257362039101},{"$f":"L384*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G384,'Demographic Change'!$B$16:$B$24,0))))","v":412.51917842118286},{"$f":"M384*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G384,'Demographic Change'!$B$16:$B$24,0))))","v":419.50012373174957},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E384,E384='Non-Demographic Change'!$C$20,E384='Non-Demographic Change'!$C$29,E384='Non-Demographic Change'!$C$38,E384='Non-Demographic Change'!$C$47,E384='Non-Demographic Change'!$C$56,E384='Non-Demographic Change'!$C$65,E384='Non-Demographic Change'!$C$74,E384='Non-Demographic Change'!$C$83,E384='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P384=0,J384,(J384/SUMIF($C$6:$C$455,$C384,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B384,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.37515466468693},{"$f":"IFERROR(IF($P384=0,K384,(K384/SUMIF($C$6:$C$455,$C384,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B384,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.75030932937392},{"$f":"IFERROR(IF($P384=0,L384,(L384/SUMIF($C$6:$C$455,$C384,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B384,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":405.60257362039101},{"$f":"IFERROR(IF($P384=0,M384,(M384/SUMIF($C$6:$C$455,$C384,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B384,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.51917842118286},{"$f":"IFERROR(IF($P384=0,N384,(N384/SUMIF($C$6:$C$455,$C384,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B384,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.50012373174957},null,{"$f":"IF(OR($E384='Commissioner plans'!$C$12,$E384='Commissioner plans'!$C$21,$E384='Commissioner plans'!$C$30,$E384='Commissioner plans'!$C$39,$E384='Commissioner plans'!$C$48,,$E384='Commissioner plans'!$C$57,,$E384='Commissioner plans'!$C$66,,$E384='Commissioner plans'!$C$75,$E384='Commissioner plans'!$C$84,$E384='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W384=0,Q384,Q384/SUMIF($C$6:$C$455,$C384,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B384,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":392.40327889136347},{"$f":"IFERROR(IF($W384=0,R384,R384/SUMIF($C$6:$C$455,$C384,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B384,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":396.75655778272704},{"$f":"IFERROR(IF($W384=0,S384,S384/SUMIF($C$6:$C$455,$C384,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B384,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":403.57456075228907},{"$f":"IFERROR(IF($W384=0,T384,T384/SUMIF($C$6:$C$455,$C384,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B384,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.45658252907697},{"$f":"IFERROR(IF($W384=0,U384,U384/SUMIF($C$6:$C$455,$C384,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B384,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.40262311309084},null,{"$f":"IF(OR($E384='Impact of trust strategy'!$C$12,$E384='Impact of trust strategy'!$C$21,$E384='Impact of trust strategy'!$C$30,$E384='Impact of trust strategy'!$C$39,$E384='Impact of trust strategy'!$C$48,,$E384='Impact of trust strategy'!$C$57,,$E384='Impact of trust strategy'!$C$66,,$E384='Impact of trust strategy'!$C$75,$E384='Impact of trust strategy'!$C$84,$E384='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD384=0,X384,X384/SUMIF($C$6:$C$455,$C384,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B384,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":394.36529528582025},{"$f":"IFERROR(IF($AD384=0,Y384,Y384/SUMIF($C$6:$C$455,$C384,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B384,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":398.74034057164062},{"$f":"IFERROR(IF($AD384=0,Z384,Z384/SUMIF($C$6:$C$455,$C384,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B384,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":405.59243355605048},{"$f":"IFERROR(IF($AD384=0,AA384,AA384/SUMIF($C$6:$C$455,$C384,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B384,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.50886544172232},{"$f":"IFERROR(IF($AD384=0,AB384,AB384/SUMIF($C$6:$C$455,$C384,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B384,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.48963622865625},null,"ICA","IC","Test Spec 9","Non-Elective","0-18",390,394.36529528582025,398.74034057164062,405.59243355605048,412.50886544172232,419.48963622865625]
["ICB","IC",43,"Test Spec 9Non-Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E67","v":410},null,{"$f":"H385*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G385,'Demographic Change'!$B$16:$B$24,0))))","v":416.26786307743441},{"$f":"J385*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G385,'Demographic Change'!$B$16:$B$24,0))))","v":422.53572615486883},{"$f":"K385*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G385,'Demographic Change'!$B$16:$B$24,0))))","v":432.34629444998347},{"$f":"L385*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G385,'Demographic Change'!$B$16:$B$24,0))))","v":442.25905616483897},{"$f":"M385*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G385,'Demographic Change'!$B$16:$B$24,0))))","v":452.27401129943513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E385,E385='Non-Demographic Change'!$C$20,E385='Non-Demographic Change'!$C$29,E385='Non-Demographic Change'!$C$38,E385='Non-Demographic Change'!$C$47,E385='Non-Demographic Change'!$C$56,E385='Non-Demographic Change'!$C$65,E385='Non-Demographic Change'!$C$74,E385='Non-Demographic Change'!$C$83,E385='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P385=0,J385,(J385/SUMIF($C$6:$C$455,$C385,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B385,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.26786307743441},{"$f":"IFERROR(IF($P385=0,K385,(K385/SUMIF($C$6:$C$455,$C385,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B385,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":422.53572615486883},{"$f":"IFERROR(IF($P385=0,L385,(L385/SUMIF($C$6:$C$455,$C385,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B385,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.34629444998347},{"$f":"IFERROR(IF($P385=0,M385,(M385/SUMIF($C$6:$C$455,$C385,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B385,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.25905616483897},{"$f":"IFERROR(IF($P385=0,N385,(N385/SUMIF($C$6:$C$455,$C385,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B385,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":452.27401129943513},null,{"$f":"IF(OR($E385='Commissioner plans'!$C$12,$E385='Commissioner plans'!$C$21,$E385='Commissioner plans'!$C$30,$E385='Commissioner plans'!$C$39,$E385='Commissioner plans'!$C$48,,$E385='Commissioner plans'!$C$57,,$E385='Commissioner plans'!$C$66,,$E385='Commissioner plans'!$C$75,$E385='Commissioner plans'!$C$84,$E385='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W385=0,Q385,Q385/SUMIF($C$6:$C$455,$C385,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B385,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":414.18652376204722},{"$f":"IFERROR(IF($W385=0,R385,R385/SUMIF($C$6:$C$455,$C385,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B385,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":420.4230475240945},{"$f":"IFERROR(IF($W385=0,S385,S385/SUMIF($C$6:$C$455,$C385,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B385,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":430.18456297773355},{"$f":"IFERROR(IF($W385=0,T385,T385/SUMIF($C$6:$C$455,$C385,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B385,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":440.04776088401479},{"$f":"IFERROR(IF($W385=0,U385,U385/SUMIF($C$6:$C$455,$C385,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B385,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":450.01264124293795},null,{"$f":"IF(OR($E385='Impact of trust strategy'!$C$12,$E385='Impact of trust strategy'!$C$21,$E385='Impact of trust strategy'!$C$30,$E385='Impact of trust strategy'!$C$39,$E385='Impact of trust strategy'!$C$48,,$E385='Impact of trust strategy'!$C$57,,$E385='Impact of trust strategy'!$C$66,,$E385='Impact of trust strategy'!$C$75,$E385='Impact of trust strategy'!$C$84,$E385='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD385=0,X385,X385/SUMIF($C$6:$C$455,$C385,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B385,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":416.25745638085743},{"$f":"IFERROR(IF($AD385=0,Y385,Y385/SUMIF($C$6:$C$455,$C385,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B385,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":422.52516276171491},{"$f":"IFERROR(IF($AD385=0,Z385,Z385/SUMIF($C$6:$C$455,$C385,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B385,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":432.33548579262219},{"$f":"IFERROR(IF($AD385=0,AA385,AA385/SUMIF($C$6:$C$455,$C385,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B385,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":442.24799968843485},{"$f":"IFERROR(IF($AD385=0,AB385,AB385/SUMIF($C$6:$C$455,$C385,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B385,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":452.26270444915258},null,"ICB","IC","Test Spec 9","Non-Elective","19-24",410,416.25745638085743,422.52516276171491,432.33548579262219,442.24799968843485,452.26270444915258]
["ICC","IC",43,"Test Spec 9Non-Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F67","v":430},null,{"$f":"H386*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G386,'Demographic Change'!$B$16:$B$24,0))))","v":434.14561170212772},{"$f":"J386*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G386,'Demographic Change'!$B$16:$B$24,0))))","v":438.29122340425539},{"$f":"K386*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G386,'Demographic Change'!$B$16:$B$24,0))))","v":444.79554521276606},{"$f":"L386*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G386,'Demographic Change'!$B$16:$B$24,0))))","v":451.37134308510645},{"$f":"M386*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G386,'Demographic Change'!$B$16:$B$24,0))))","v":458.01861702127667},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E386,E386='Non-Demographic Change'!$C$20,E386='Non-Demographic Change'!$C$29,E386='Non-Demographic Change'!$C$38,E386='Non-Demographic Change'!$C$47,E386='Non-Demographic Change'!$C$56,E386='Non-Demographic Change'!$C$65,E386='Non-Demographic Change'!$C$74,E386='Non-Demographic Change'!$C$83,E386='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P386=0,J386,(J386/SUMIF($C$6:$C$455,$C386,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B386,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":434.14561170212772},{"$f":"IFERROR(IF($P386=0,K386,(K386/SUMIF($C$6:$C$455,$C386,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B386,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":438.29122340425539},{"$f":"IFERROR(IF($P386=0,L386,(L386/SUMIF($C$6:$C$455,$C386,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B386,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.79554521276606},{"$f":"IFERROR(IF($P386=0,M386,(M386/SUMIF($C$6:$C$455,$C386,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B386,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.37134308510645},{"$f":"IFERROR(IF($P386=0,N386,(N386/SUMIF($C$6:$C$455,$C386,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B386,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.01861702127667},null,{"$f":"IF(OR($E386='Commissioner plans'!$C$12,$E386='Commissioner plans'!$C$21,$E386='Commissioner plans'!$C$30,$E386='Commissioner plans'!$C$39,$E386='Commissioner plans'!$C$48,,$E386='Commissioner plans'!$C$57,,$E386='Commissioner plans'!$C$66,,$E386='Commissioner plans'!$C$75,$E386='Commissioner plans'!$C$84,$E386='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W386=0,Q386,Q386/SUMIF($C$6:$C$455,$C386,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B386,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":431.97488364361709},{"$f":"IFERROR(IF($W386=0,R386,R386/SUMIF($C$6:$C$455,$C386,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B386,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":436.0997672872341},{"$f":"IFERROR(IF($W386=0,S386,S386/SUMIF($C$6:$C$455,$C386,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B386,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":442.57156748670224},{"$f":"IFERROR(IF($W386=0,T386,T386/SUMIF($C$6:$C$455,$C386,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B386,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":449.11448636968089},{"$f":"IFERROR(IF($W386=0,U386,U386/SUMIF($C$6:$C$455,$C386,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B386,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":455.72852393617029},null,{"$f":"IF(OR($E386='Impact of trust strategy'!$C$12,$E386='Impact of trust strategy'!$C$21,$E386='Impact of trust strategy'!$C$30,$E386='Impact of trust strategy'!$C$39,$E386='Impact of trust strategy'!$C$48,,$E386='Impact of trust strategy'!$C$57,,$E386='Impact of trust strategy'!$C$66,,$E386='Impact of trust strategy'!$C$75,$E386='Impact of trust strategy'!$C$84,$E386='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD386=0,X386,X386/SUMIF($C$6:$C$455,$C386,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B386,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":434.13475806183516},{"$f":"IFERROR(IF($AD386=0,Y386,Y386/SUMIF($C$6:$C$455,$C386,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B386,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":438.28026612367023},{"$f":"IFERROR(IF($AD386=0,Z386,Z386/SUMIF($C$6:$C$455,$C386,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B386,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":444.78442532413573},{"$f":"IFERROR(IF($AD386=0,AA386,AA386/SUMIF($C$6:$C$455,$C386,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B386,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.36005880152925},{"$f":"IFERROR(IF($AD386=0,AB386,AB386/SUMIF($C$6:$C$455,$C386,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B386,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":458.00716655585109},null,"ICC","IC","Test Spec 9","Non-Elective","25-34",430,434.13475806183516,438.28026612367023,444.78442532413573,451.36005880152925,458.00716655585109]
["ICD","IC",43,"Test Spec 9Non-Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G67","v":450},null,{"$f":"H387*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G387,'Demographic Change'!$B$16:$B$24,0))))","v":435.39417851559597},{"$f":"J387*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G387,'Demographic Change'!$B$16:$B$24,0))))","v":420.78835703119188},{"$f":"K387*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G387,'Demographic Change'!$B$16:$B$24,0))))","v":397.94163626889008},{"$f":"L387*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G387,'Demographic Change'!$B$16:$B$24,0))))","v":374.86041837266436},{"$f":"M387*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G387,'Demographic Change'!$B$16:$B$24,0))))","v":351.54470334251471},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E387,E387='Non-Demographic Change'!$C$20,E387='Non-Demographic Change'!$C$29,E387='Non-Demographic Change'!$C$38,E387='Non-Demographic Change'!$C$47,E387='Non-Demographic Change'!$C$56,E387='Non-Demographic Change'!$C$65,E387='Non-Demographic Change'!$C$74,E387='Non-Demographic Change'!$C$83,E387='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P387=0,J387,(J387/SUMIF($C$6:$C$455,$C387,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B387,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.39417851559597},{"$f":"IFERROR(IF($P387=0,K387,(K387/SUMIF($C$6:$C$455,$C387,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B387,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":420.78835703119188},{"$f":"IFERROR(IF($P387=0,L387,(L387/SUMIF($C$6:$C$455,$C387,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B387,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.94163626889008},{"$f":"IFERROR(IF($P387=0,M387,(M387/SUMIF($C$6:$C$455,$C387,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B387,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.86041837266436},{"$f":"IFERROR(IF($P387=0,N387,(N387/SUMIF($C$6:$C$455,$C387,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B387,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.54470334251471},null,{"$f":"IF(OR($E387='Commissioner plans'!$C$12,$E387='Commissioner plans'!$C$21,$E387='Commissioner plans'!$C$30,$E387='Commissioner plans'!$C$39,$E387='Commissioner plans'!$C$48,,$E387='Commissioner plans'!$C$57,,$E387='Commissioner plans'!$C$66,,$E387='Commissioner plans'!$C$75,$E387='Commissioner plans'!$C$84,$E387='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W387=0,Q387,Q387/SUMIF($C$6:$C$455,$C387,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B387,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":433.217207623018},{"$f":"IFERROR(IF($W387=0,R387,R387/SUMIF($C$6:$C$455,$C387,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B387,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":418.68441524603594},{"$f":"IFERROR(IF($W387=0,S387,S387/SUMIF($C$6:$C$455,$C387,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B387,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":395.95192808754564},{"$f":"IFERROR(IF($W387=0,T387,T387/SUMIF($C$6:$C$455,$C387,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B387,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":372.98611628080101},{"$f":"IFERROR(IF($W387=0,U387,U387/SUMIF($C$6:$C$455,$C387,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B387,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":349.78697982580212},null,{"$f":"IF(OR($E387='Impact of trust strategy'!$C$12,$E387='Impact of trust strategy'!$C$21,$E387='Impact of trust strategy'!$C$30,$E387='Impact of trust strategy'!$C$39,$E387='Impact of trust strategy'!$C$48,,$E387='Impact of trust strategy'!$C$57,,$E387='Impact of trust strategy'!$C$66,,$E387='Impact of trust strategy'!$C$75,$E387='Impact of trust strategy'!$C$84,$E387='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD387=0,X387,X387/SUMIF($C$6:$C$455,$C387,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B387,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":435.38329366113305},{"$f":"IFERROR(IF($AD387=0,Y387,Y387/SUMIF($C$6:$C$455,$C387,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B387,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":420.77783732226607},{"$f":"IFERROR(IF($AD387=0,Z387,Z387/SUMIF($C$6:$C$455,$C387,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B387,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":397.93168772798333},{"$f":"IFERROR(IF($AD387=0,AA387,AA387/SUMIF($C$6:$C$455,$C387,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B387,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":374.85104686220495},{"$f":"IFERROR(IF($AD387=0,AB387,AB387/SUMIF($C$6:$C$455,$C387,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B387,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":351.5359147249311},null,"ICD","IC","Test Spec 9","Non-Elective","35-44",450,435.38329366113305,420.77783732226607,397.93168772798333,374.85104686220495,351.5359147249311]
["ICE","IC",43,"Test Spec 9Non-Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H67","v":470},null,{"$f":"H388*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G388,'Demographic Change'!$B$16:$B$24,0))))","v":466.35495898583144},{"$f":"J388*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G388,'Demographic Change'!$B$16:$B$24,0))))","v":462.70991797166289},{"$f":"K388*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G388,'Demographic Change'!$B$16:$B$24,0))))","v":456.99701715137951},{"$f":"L388*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G388,'Demographic Change'!$B$16:$B$24,0))))","v":451.21401938851596},{"$f":"M388*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G388,'Demographic Change'!$B$16:$B$24,0))))","v":445.36092468307226},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E388,E388='Non-Demographic Change'!$C$20,E388='Non-Demographic Change'!$C$29,E388='Non-Demographic Change'!$C$38,E388='Non-Demographic Change'!$C$47,E388='Non-Demographic Change'!$C$56,E388='Non-Demographic Change'!$C$65,E388='Non-Demographic Change'!$C$74,E388='Non-Demographic Change'!$C$83,E388='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P388=0,J388,(J388/SUMIF($C$6:$C$455,$C388,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B388,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.35495898583144},{"$f":"IFERROR(IF($P388=0,K388,(K388/SUMIF($C$6:$C$455,$C388,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B388,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":462.70991797166289},{"$f":"IFERROR(IF($P388=0,L388,(L388/SUMIF($C$6:$C$455,$C388,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B388,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":456.99701715137951},{"$f":"IFERROR(IF($P388=0,M388,(M388/SUMIF($C$6:$C$455,$C388,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B388,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.21401938851596},{"$f":"IFERROR(IF($P388=0,N388,(N388/SUMIF($C$6:$C$455,$C388,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B388,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.36092468307226},null,{"$f":"IF(OR($E388='Commissioner plans'!$C$12,$E388='Commissioner plans'!$C$21,$E388='Commissioner plans'!$C$30,$E388='Commissioner plans'!$C$39,$E388='Commissioner plans'!$C$48,,$E388='Commissioner plans'!$C$57,,$E388='Commissioner plans'!$C$66,,$E388='Commissioner plans'!$C$75,$E388='Commissioner plans'!$C$84,$E388='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W388=0,Q388,Q388/SUMIF($C$6:$C$455,$C388,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B388,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":464.02318419090227},{"$f":"IFERROR(IF($W388=0,R388,R388/SUMIF($C$6:$C$455,$C388,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B388,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.39636838180456},{"$f":"IFERROR(IF($W388=0,S388,S388/SUMIF($C$6:$C$455,$C388,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B388,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":454.71203206562262},{"$f":"IFERROR(IF($W388=0,T388,T388/SUMIF($C$6:$C$455,$C388,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B388,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":448.95794929157336},{"$f":"IFERROR(IF($W388=0,U388,U388/SUMIF($C$6:$C$455,$C388,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B388,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":443.13412005965688},null,{"$f":"IF(OR($E388='Impact of trust strategy'!$C$12,$E388='Impact of trust strategy'!$C$21,$E388='Impact of trust strategy'!$C$30,$E388='Impact of trust strategy'!$C$39,$E388='Impact of trust strategy'!$C$48,,$E388='Impact of trust strategy'!$C$57,,$E388='Impact of trust strategy'!$C$66,,$E388='Impact of trust strategy'!$C$75,$E388='Impact of trust strategy'!$C$84,$E388='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD388=0,X388,X388/SUMIF($C$6:$C$455,$C388,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B388,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":466.34330011185671},{"$f":"IFERROR(IF($AD388=0,Y388,Y388/SUMIF($C$6:$C$455,$C388,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B388,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":462.69835022371353},{"$f":"IFERROR(IF($AD388=0,Z388,Z388/SUMIF($C$6:$C$455,$C388,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B388,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":456.98559222595071},{"$f":"IFERROR(IF($AD388=0,AA388,AA388/SUMIF($C$6:$C$455,$C388,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B388,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.20273903803115},{"$f":"IFERROR(IF($AD388=0,AB388,AB388/SUMIF($C$6:$C$455,$C388,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B388,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":445.34979065995509},null,"ICE","IC","Test Spec 9","Non-Elective","45-54",470,466.34330011185671,462.69835022371353,456.98559222595071,451.20273903803115,445.34979065995509]
["ICF","IC",43,"Test Spec 9Non-Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I67","v":490},null,{"$f":"H389*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G389,'Demographic Change'!$B$16:$B$24,0))))","v":500.16672841793252},{"$f":"J389*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G389,'Demographic Change'!$B$16:$B$24,0))))","v":510.33345683586509},{"$f":"K389*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G389,'Demographic Change'!$B$16:$B$24,0))))","v":526.23712486105956},{"$f":"L389*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G389,'Demographic Change'!$B$16:$B$24,0))))","v":542.28603186365319},{"$f":"M389*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G389,'Demographic Change'!$B$16:$B$24,0))))","v":558.48017784364583},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E389,E389='Non-Demographic Change'!$C$20,E389='Non-Demographic Change'!$C$29,E389='Non-Demographic Change'!$C$38,E389='Non-Demographic Change'!$C$47,E389='Non-Demographic Change'!$C$56,E389='Non-Demographic Change'!$C$65,E389='Non-Demographic Change'!$C$74,E389='Non-Demographic Change'!$C$83,E389='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P389=0,J389,(J389/SUMIF($C$6:$C$455,$C389,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B389,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":500.16672841793252},{"$f":"IFERROR(IF($P389=0,K389,(K389/SUMIF($C$6:$C$455,$C389,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B389,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.33345683586509},{"$f":"IFERROR(IF($P389=0,L389,(L389/SUMIF($C$6:$C$455,$C389,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B389,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":526.23712486105956},{"$f":"IFERROR(IF($P389=0,M389,(M389/SUMIF($C$6:$C$455,$C389,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B389,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":542.28603186365319},{"$f":"IFERROR(IF($P389=0,N389,(N389/SUMIF($C$6:$C$455,$C389,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B389,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.48017784364583},null,{"$f":"IF(OR($E389='Commissioner plans'!$C$12,$E389='Commissioner plans'!$C$21,$E389='Commissioner plans'!$C$30,$E389='Commissioner plans'!$C$39,$E389='Commissioner plans'!$C$48,,$E389='Commissioner plans'!$C$57,,$E389='Commissioner plans'!$C$66,,$E389='Commissioner plans'!$C$75,$E389='Commissioner plans'!$C$84,$E389='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W389=0,Q389,Q389/SUMIF($C$6:$C$455,$C389,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B389,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":497.66589477584284},{"$f":"IFERROR(IF($W389=0,R389,R389/SUMIF($C$6:$C$455,$C389,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B389,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":507.78178955168579},{"$f":"IFERROR(IF($W389=0,S389,S389/SUMIF($C$6:$C$455,$C389,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B389,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":523.60593923675424},{"$f":"IFERROR(IF($W389=0,T389,T389/SUMIF($C$6:$C$455,$C389,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B389,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":539.5746017043349},{"$f":"IFERROR(IF($W389=0,U389,U389/SUMIF($C$6:$C$455,$C389,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B389,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":555.68777695442759},null,{"$f":"IF(OR($E389='Impact of trust strategy'!$C$12,$E389='Impact of trust strategy'!$C$21,$E389='Impact of trust strategy'!$C$30,$E389='Impact of trust strategy'!$C$39,$E389='Impact of trust strategy'!$C$48,,$E389='Impact of trust strategy'!$C$57,,$E389='Impact of trust strategy'!$C$66,,$E389='Impact of trust strategy'!$C$75,$E389='Impact of trust strategy'!$C$84,$E389='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD389=0,X389,X389/SUMIF($C$6:$C$455,$C389,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B389,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":500.15422424972201},{"$f":"IFERROR(IF($AD389=0,Y389,Y389/SUMIF($C$6:$C$455,$C389,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B389,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":510.32069849944418},{"$f":"IFERROR(IF($AD389=0,Z389,Z389/SUMIF($C$6:$C$455,$C389,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B389,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":526.22396893293796},{"$f":"IFERROR(IF($AD389=0,AA389,AA389/SUMIF($C$6:$C$455,$C389,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B389,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":542.27247471285648},{"$f":"IFERROR(IF($AD389=0,AB389,AB389/SUMIF($C$6:$C$455,$C389,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B389,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":558.46621583919966},null,"ICF","IC","Test Spec 9","Non-Elective","55-64",490,500.15422424972201,510.32069849944418,526.22396893293796,542.27247471285648,558.46621583919966]
[{"$f":"CONCATENATE(INDEX($BC$6:$BC$15,MATCH($E390,$BB$6:$BB$15,0)),INDEX($BE$6:$BE$10,MATCH(F390,$BD$6:$BD$10,0)),INDEX($BG$6:$BG$14,MATCH(G390,$BF$6:$BF$14,0)))","v":"ICG"},"IC",43,"Test Spec 9Non-Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J67","v":510},null,{"$f":"H390*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G390,'Demographic Change'!$B$16:$B$24,0))))","v":523.44129554655876},{"$f":"J390*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G390,'Demographic Change'!$B$16:$B$24,0))))","v":536.88259109311741},{"$f":"K390*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G390,'Demographic Change'!$B$16:$B$24,0))))","v":557.93522267206481},{"$f":"L390*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G390,'Demographic Change'!$B$16:$B$24,0))))","v":579.19028340080979},{"$f":"M390*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G390,'Demographic Change'!$B$16:$B$24,0))))","v":600.64777327935235},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E390,E390='Non-Demographic Change'!$C$20,E390='Non-Demographic Change'!$C$29,E390='Non-Demographic Change'!$C$38,E390='Non-Demographic Change'!$C$47,E390='Non-Demographic Change'!$C$56,E390='Non-Demographic Change'!$C$65,E390='Non-Demographic Change'!$C$74,E390='Non-Demographic Change'!$C$83,E390='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P390=0,J390,(J390/SUMIF($C$6:$C$455,$C390,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B390,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":523.44129554655876},{"$f":"IFERROR(IF($P390=0,K390,(K390/SUMIF($C$6:$C$455,$C390,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B390,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.88259109311741},{"$f":"IFERROR(IF($P390=0,L390,(L390/SUMIF($C$6:$C$455,$C390,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B390,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.93522267206481},{"$f":"IFERROR(IF($P390=0,M390,(M390/SUMIF($C$6:$C$455,$C390,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B390,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":579.19028340080979},{"$f":"IFERROR(IF($P390=0,N390,(N390/SUMIF($C$6:$C$455,$C390,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B390,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":600.64777327935235},null,{"$f":"IF(OR($E390='Commissioner plans'!$C$12,$E390='Commissioner plans'!$C$21,$E390='Commissioner plans'!$C$30,$E390='Commissioner plans'!$C$39,$E390='Commissioner plans'!$C$48,,$E390='Commissioner plans'!$C$57,,$E390='Commissioner plans'!$C$66,,$E390='Commissioner plans'!$C$75,$E390='Commissioner plans'!$C$84,$E390='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W390=0,Q390,Q390/SUMIF($C$6:$C$455,$C390,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B390,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":520.82408906882597},{"$f":"IFERROR(IF($W390=0,R390,R390/SUMIF($C$6:$C$455,$C390,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B390,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":534.19817813765178},{"$f":"IFERROR(IF($W390=0,S390,S390/SUMIF($C$6:$C$455,$C390,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B390,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.1455465587045},{"$f":"IFERROR(IF($W390=0,T390,T390/SUMIF($C$6:$C$455,$C390,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B390,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":576.29433198380571},{"$f":"IFERROR(IF($W390=0,U390,U390/SUMIF($C$6:$C$455,$C390,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B390,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":597.64453441295564},null,{"$f":"IF(OR($E390='Impact of trust strategy'!$C$12,$E390='Impact of trust strategy'!$C$21,$E390='Impact of trust strategy'!$C$30,$E390='Impact of trust strategy'!$C$39,$E390='Impact of trust strategy'!$C$48,,$E390='Impact of trust strategy'!$C$57,,$E390='Impact of trust strategy'!$C$66,,$E390='Impact of trust strategy'!$C$75,$E390='Impact of trust strategy'!$C$84,$E390='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD390=0,X390,X390/SUMIF($C$6:$C$455,$C390,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B390,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":523.42820951417002},{"$f":"IFERROR(IF($AD390=0,Y390,Y390/SUMIF($C$6:$C$455,$C390,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B390,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":536.86916902834002},{"$f":"IFERROR(IF($AD390=0,Z390,Z390/SUMIF($C$6:$C$455,$C390,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B390,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.92127429149798},{"$f":"IFERROR(IF($AD390=0,AA390,AA390/SUMIF($C$6:$C$455,$C390,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B390,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":579.17580364372463},{"$f":"IFERROR(IF($AD390=0,AB390,AB390/SUMIF($C$6:$C$455,$C390,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B390,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":600.63275708502033},null,"ICG","IC","Test Spec 9","Non-Elective","65-74",510,523.42820951417002,536.86916902834002,557.92127429149798,579.17580364372463,600.63275708502033]
["ICH","IC",43,{"$f":"E391&F391","v":"Test Spec 9Non-Elective"},{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K67","v":530},null,{"$f":"H391*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G391,'Demographic Change'!$B$16:$B$24,0))))","v":534.71576866040539},{"$f":"J391*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G391,'Demographic Change'!$B$16:$B$24,0))))","v":539.43153732081078},{"$f":"K391*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G391,'Demographic Change'!$B$16:$B$24,0))))","v":546.81084198385247},{"$f":"L391*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G391,'Demographic Change'!$B$16:$B$24,0))))","v":554.27747569616099},{"$f":"M391*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G391,'Demographic Change'!$B$16:$B$24,0))))","v":561.83143845773623},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E391,E391='Non-Demographic Change'!$C$20,E391='Non-Demographic Change'!$C$29,E391='Non-Demographic Change'!$C$38,E391='Non-Demographic Change'!$C$47,E391='Non-Demographic Change'!$C$56,E391='Non-Demographic Change'!$C$65,E391='Non-Demographic Change'!$C$74,E391='Non-Demographic Change'!$C$83,E391='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P391=0,J391,(J391/SUMIF($C$6:$C$455,$C391,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B391,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":534.71576866040539},{"$f":"IFERROR(IF($P391=0,K391,(K391/SUMIF($C$6:$C$455,$C391,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B391,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":539.43153732081078},{"$f":"IFERROR(IF($P391=0,L391,(L391/SUMIF($C$6:$C$455,$C391,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B391,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":546.81084198385247},{"$f":"IFERROR(IF($P391=0,M391,(M391/SUMIF($C$6:$C$455,$C391,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B391,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.27747569616099},{"$f":"IFERROR(IF($P391=0,N391,(N391/SUMIF($C$6:$C$455,$C391,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B391,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":561.83143845773623},null,{"$f":"IF(OR($E391='Commissioner plans'!$C$12,$E391='Commissioner plans'!$C$21,$E391='Commissioner plans'!$C$30,$E391='Commissioner plans'!$C$39,$E391='Commissioner plans'!$C$48,,$E391='Commissioner plans'!$C$57,,$E391='Commissioner plans'!$C$66,,$E391='Commissioner plans'!$C$75,$E391='Commissioner plans'!$C$84,$E391='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W391=0,Q391,Q391/SUMIF($C$6:$C$455,$C391,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B391,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":532.04218981710335},{"$f":"IFERROR(IF($W391=0,R391,R391/SUMIF($C$6:$C$455,$C391,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B391,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":536.73437963420668},{"$f":"IFERROR(IF($W391=0,S391,S391/SUMIF($C$6:$C$455,$C391,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B391,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":544.07678777393323},{"$f":"IFERROR(IF($W391=0,T391,T391/SUMIF($C$6:$C$455,$C391,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B391,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":551.50608831768022},{"$f":"IFERROR(IF($W391=0,U391,U391/SUMIF($C$6:$C$455,$C391,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B391,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":559.02228126544753},null,{"$f":"IF(OR($E391='Impact of trust strategy'!$C$12,$E391='Impact of trust strategy'!$C$21,$E391='Impact of trust strategy'!$C$30,$E391='Impact of trust strategy'!$C$39,$E391='Impact of trust strategy'!$C$48,,$E391='Impact of trust strategy'!$C$57,,$E391='Impact of trust strategy'!$C$66,,$E391='Impact of trust strategy'!$C$75,$E391='Impact of trust strategy'!$C$84,$E391='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD391=0,X391,X391/SUMIF($C$6:$C$455,$C391,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B391,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":534.70240076618882},{"$f":"IFERROR(IF($AD391=0,Y391,Y391/SUMIF($C$6:$C$455,$C391,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B391,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":539.4180515323776},{"$f":"IFERROR(IF($AD391=0,Z391,Z391/SUMIF($C$6:$C$455,$C391,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B391,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":546.79717171280288},{"$f":"IFERROR(IF($AD391=0,AA391,AA391/SUMIF($C$6:$C$455,$C391,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B391,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":554.26361875926852},{"$f":"IFERROR(IF($AD391=0,AB391,AB391/SUMIF($C$6:$C$455,$C391,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B391,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":561.81739267177466},null,{"$f":"A391","v":"ICH"},{"$f":"B391","v":"IC"},{"$f":"E391","v":"Test Spec 9"},{"$f":"F391","v":"Non-Elective"},{"$f":"G391","v":"75-84"},{"$f":"H391","v":530},534.70240076618882,539.4180515323776,546.79717171280288,554.26361875926852,561.81739267177466]
["ICI","IC",{"$f":"IF(F392=F391,C391,C391+1)","v":43},"Test Spec 9Non-Elective",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L67","v":550},null,{"$f":"H392*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G392,'Demographic Change'!$B$16:$B$24,0))))","v":527.35874111944759},{"$f":"J392*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G392,'Demographic Change'!$B$16:$B$24,0))))","v":504.71748223889517},{"$f":"K392*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G392,'Demographic Change'!$B$16:$B$24,0))))","v":469.2948675386761},{"$f":"L392*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G392,'Demographic Change'!$B$16:$B$24,0))))","v":433.54358940309413},{"$f":"M392*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G392,'Demographic Change'!$B$16:$B$24,0))))","v":397.42712967266453},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E392,E392='Non-Demographic Change'!$C$20,E392='Non-Demographic Change'!$C$29,E392='Non-Demographic Change'!$C$38,E392='Non-Demographic Change'!$C$47,E392='Non-Demographic Change'!$C$56,E392='Non-Demographic Change'!$C$65,E392='Non-Demographic Change'!$C$74,E392='Non-Demographic Change'!$C$83,E392='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P392=0,J392,(J392/SUMIF($C$6:$C$455,$C392,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B392,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":527.35874111944759},{"$f":"IFERROR(IF($P392=0,K392,(K392/SUMIF($C$6:$C$455,$C392,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B392,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":504.71748223889517},{"$f":"IFERROR(IF($P392=0,L392,(L392/SUMIF($C$6:$C$455,$C392,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B392,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":469.2948675386761},{"$f":"IFERROR(IF($P392=0,M392,(M392/SUMIF($C$6:$C$455,$C392,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B392,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":433.54358940309413},{"$f":"IFERROR(IF($P392=0,N392,(N392/SUMIF($C$6:$C$455,$C392,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B392,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.42712967266453},null,{"$f":"IF(OR($E392='Commissioner plans'!$C$12,$E392='Commissioner plans'!$C$21,$E392='Commissioner plans'!$C$30,$E392='Commissioner plans'!$C$39,$E392='Commissioner plans'!$C$48,,$E392='Commissioner plans'!$C$57,,$E392='Commissioner plans'!$C$66,,$E392='Commissioner plans'!$C$75,$E392='Commissioner plans'!$C$84,$E392='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W392=0,Q392,Q392/SUMIF($C$6:$C$455,$C392,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B392,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":524.72194741385033},{"$f":"IFERROR(IF($W392=0,R392,R392/SUMIF($C$6:$C$455,$C392,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B392,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":502.19389482770072},{"$f":"IFERROR(IF($W392=0,S392,S392/SUMIF($C$6:$C$455,$C392,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B392,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":466.94839320098271},{"$f":"IFERROR(IF($W392=0,T392,T392/SUMIF($C$6:$C$455,$C392,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B392,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":431.37587145607864},{"$f":"IFERROR(IF($W392=0,U392,U392/SUMIF($C$6:$C$455,$C392,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B392,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":395.4399940243012},null,{"$f":"IF(OR($E392='Impact of trust strategy'!$C$12,$E392='Impact of trust strategy'!$C$21,$E392='Impact of trust strategy'!$C$30,$E392='Impact of trust strategy'!$C$39,$E392='Impact of trust strategy'!$C$48,,$E392='Impact of trust strategy'!$C$57,,$E392='Impact of trust strategy'!$C$66,,$E392='Impact of trust strategy'!$C$75,$E392='Impact of trust strategy'!$C$84,$E392='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD392=0,X392,X392/SUMIF($C$6:$C$455,$C392,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B392,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":527.34555715091949},{"$f":"IFERROR(IF($AD392=0,Y392,Y392/SUMIF($C$6:$C$455,$C392,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B392,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":504.70486430183917},{"$f":"IFERROR(IF($AD392=0,Z392,Z392/SUMIF($C$6:$C$455,$C392,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B392,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":469.28313516698756},{"$f":"IFERROR(IF($AD392=0,AA392,AA392/SUMIF($C$6:$C$455,$C392,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B392,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":433.53275081335897},{"$f":"IFERROR(IF($AD392=0,AB392,AB392/SUMIF($C$6:$C$455,$C392,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B392,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":397.41719399442269},null,"ICI","IC","Test Spec 9","Non-Elective","85+",550,527.34555715091949,504.70486430183917,469.28313516698756,433.53275081335897,397.41719399442269]
["IDA","ID",44,"Test Spec 9A&E",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"A&E","0-18",{"$f":"'Historical volumes'!$D68","v":400},null,{"$f":"H393*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G393,'Demographic Change'!$B$16:$B$24,0))))","v":404.48733811762764},{"$f":"J393*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G393,'Demographic Change'!$B$16:$B$24,0))))","v":408.97467623525529},{"$f":"K393*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G393,'Demographic Change'!$B$16:$B$24,0))))","v":416.00263961065747},{"$f":"L393*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G393,'Demographic Change'!$B$16:$B$24,0))))","v":423.09659325249527},{"$f":"M393*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G393,'Demographic Change'!$B$16:$B$24,0))))","v":430.2565371607688},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E393,E393='Non-Demographic Change'!$C$20,E393='Non-Demographic Change'!$C$29,E393='Non-Demographic Change'!$C$38,E393='Non-Demographic Change'!$C$47,E393='Non-Demographic Change'!$C$56,E393='Non-Demographic Change'!$C$65,E393='Non-Demographic Change'!$C$74,E393='Non-Demographic Change'!$C$83,E393='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P393=0,J393,(J393/SUMIF($C$6:$C$455,$C393,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B393,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.48733811762764},{"$f":"IFERROR(IF($P393=0,K393,(K393/SUMIF($C$6:$C$455,$C393,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B393,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.97467623525529},{"$f":"IFERROR(IF($P393=0,L393,(L393/SUMIF($C$6:$C$455,$C393,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B393,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.00263961065747},{"$f":"IFERROR(IF($P393=0,M393,(M393/SUMIF($C$6:$C$455,$C393,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B393,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.09659325249527},{"$f":"IFERROR(IF($P393=0,N393,(N393/SUMIF($C$6:$C$455,$C393,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B393,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.2565371607688},null,{"$f":"IF(OR($E393='Commissioner plans'!$C$12,$E393='Commissioner plans'!$C$21,$E393='Commissioner plans'!$C$30,$E393='Commissioner plans'!$C$39,$E393='Commissioner plans'!$C$48,,$E393='Commissioner plans'!$C$57,,$E393='Commissioner plans'!$C$66,,$E393='Commissioner plans'!$C$75,$E393='Commissioner plans'!$C$84,$E393='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W393=0,Q393,Q393/SUMIF($C$6:$C$455,$C393,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B393,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":402.46490142703948},{"$f":"IFERROR(IF($W393=0,R393,R393/SUMIF($C$6:$C$455,$C393,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B393,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":406.92980285407901},{"$f":"IFERROR(IF($W393=0,S393,S393/SUMIF($C$6:$C$455,$C393,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B393,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":413.92262641260419},{"$f":"IFERROR(IF($W393=0,T393,T393/SUMIF($C$6:$C$455,$C393,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B393,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":420.98111028623276},{"$f":"IFERROR(IF($W393=0,U393,U393/SUMIF($C$6:$C$455,$C393,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B393,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":428.10525447496497},null,{"$f":"IF(OR($E393='Impact of trust strategy'!$C$12,$E393='Impact of trust strategy'!$C$21,$E393='Impact of trust strategy'!$C$30,$E393='Impact of trust strategy'!$C$39,$E393='Impact of trust strategy'!$C$48,,$E393='Impact of trust strategy'!$C$57,,$E393='Impact of trust strategy'!$C$66,,$E393='Impact of trust strategy'!$C$75,$E393='Impact of trust strategy'!$C$84,$E393='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD393=0,X393,X393/SUMIF($C$6:$C$455,$C393,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B393,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":404.47722593417461},{"$f":"IFERROR(IF($AD393=0,Y393,Y393/SUMIF($C$6:$C$455,$C393,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B393,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":408.96445186834939},{"$f":"IFERROR(IF($AD393=0,Z393,Z393/SUMIF($C$6:$C$455,$C393,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B393,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":415.99223954466714},{"$f":"IFERROR(IF($AD393=0,AA393,AA393/SUMIF($C$6:$C$455,$C393,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B393,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":423.08601583766387},{"$f":"IFERROR(IF($AD393=0,AB393,AB393/SUMIF($C$6:$C$455,$C393,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B393,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":430.24578074733972},null,"IDA","ID","Test Spec 9","A&E","0-18",400,404.47722593417461,408.96445186834939,415.99223954466714,423.08601583766387,430.24578074733972]
["IDB","ID",44,"Test Spec 9A&E",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"A&E","19-24",{"$f":"'Historical volumes'!$E68","v":420},null,{"$f":"H394*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G394,'Demographic Change'!$B$16:$B$24,0))))","v":426.42073778664013},{"$f":"J394*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G394,'Demographic Change'!$B$16:$B$24,0))))","v":432.84147557328026},{"$f":"K394*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G394,'Demographic Change'!$B$16:$B$24,0))))","v":442.89132602193428},{"$f":"L394*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G394,'Demographic Change'!$B$16:$B$24,0))))","v":453.04586241276184},{"$f":"M394*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G394,'Demographic Change'!$B$16:$B$24,0))))","v":463.30508474576283},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E394,E394='Non-Demographic Change'!$C$20,E394='Non-Demographic Change'!$C$29,E394='Non-Demographic Change'!$C$38,E394='Non-Demographic Change'!$C$47,E394='Non-Demographic Change'!$C$56,E394='Non-Demographic Change'!$C$65,E394='Non-Demographic Change'!$C$74,E394='Non-Demographic Change'!$C$83,E394='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P394=0,J394,(J394/SUMIF($C$6:$C$455,$C394,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B394,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.42073778664013},{"$f":"IFERROR(IF($P394=0,K394,(K394/SUMIF($C$6:$C$455,$C394,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B394,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.84147557328026},{"$f":"IFERROR(IF($P394=0,L394,(L394/SUMIF($C$6:$C$455,$C394,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B394,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.89132602193428},{"$f":"IFERROR(IF($P394=0,M394,(M394/SUMIF($C$6:$C$455,$C394,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B394,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.04586241276184},{"$f":"IFERROR(IF($P394=0,N394,(N394/SUMIF($C$6:$C$455,$C394,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B394,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.30508474576283},null,{"$f":"IF(OR($E394='Commissioner plans'!$C$12,$E394='Commissioner plans'!$C$21,$E394='Commissioner plans'!$C$30,$E394='Commissioner plans'!$C$39,$E394='Commissioner plans'!$C$48,,$E394='Commissioner plans'!$C$57,,$E394='Commissioner plans'!$C$66,,$E394='Commissioner plans'!$C$75,$E394='Commissioner plans'!$C$84,$E394='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W394=0,Q394,Q394/SUMIF($C$6:$C$455,$C394,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B394,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.2886340977069},{"$f":"IFERROR(IF($W394=0,R394,R394/SUMIF($C$6:$C$455,$C394,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B394,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":430.67726819541389},{"$f":"IFERROR(IF($W394=0,S394,S394/SUMIF($C$6:$C$455,$C394,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B394,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":440.6768693918246},{"$f":"IFERROR(IF($W394=0,T394,T394/SUMIF($C$6:$C$455,$C394,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B394,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":450.78063310069803},{"$f":"IFERROR(IF($W394=0,U394,U394/SUMIF($C$6:$C$455,$C394,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B394,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":460.98855932203401},null,{"$f":"IF(OR($E394='Impact of trust strategy'!$C$12,$E394='Impact of trust strategy'!$C$21,$E394='Impact of trust strategy'!$C$30,$E394='Impact of trust strategy'!$C$39,$E394='Impact of trust strategy'!$C$48,,$E394='Impact of trust strategy'!$C$57,,$E394='Impact of trust strategy'!$C$66,,$E394='Impact of trust strategy'!$C$75,$E394='Impact of trust strategy'!$C$84,$E394='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD394=0,X394,X394/SUMIF($C$6:$C$455,$C394,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B394,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.41007726819538},{"$f":"IFERROR(IF($AD394=0,Y394,Y394/SUMIF($C$6:$C$455,$C394,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B394,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":432.83065453639091},{"$f":"IFERROR(IF($AD394=0,Z394,Z394/SUMIF($C$6:$C$455,$C394,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B394,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":442.88025373878367},{"$f":"IFERROR(IF($AD394=0,AA394,AA394/SUMIF($C$6:$C$455,$C394,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B394,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":453.03453626620148},{"$f":"IFERROR(IF($AD394=0,AB394,AB394/SUMIF($C$6:$C$455,$C394,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B394,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":463.29350211864414},null,"IDB","ID","Test Spec 9","A&E","19-24",420,426.41007726819538,432.83065453639091,442.88025373878367,453.03453626620148,463.29350211864414]
["IDC","ID",44,"Test Spec 9A&E",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"A&E","25-34",{"$f":"'Historical volumes'!$F68","v":440},null,{"$f":"H395*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G395,'Demographic Change'!$B$16:$B$24,0))))","v":444.24202127659578},{"$f":"J395*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G395,'Demographic Change'!$B$16:$B$24,0))))","v":448.4840425531915},{"$f":"K395*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G395,'Demographic Change'!$B$16:$B$24,0))))","v":455.1396276595745},{"$f":"L395*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G395,'Demographic Change'!$B$16:$B$24,0))))","v":461.86835106382983},{"$f":"M395*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G395,'Demographic Change'!$B$16:$B$24,0))))","v":468.6702127659575},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E395,E395='Non-Demographic Change'!$C$20,E395='Non-Demographic Change'!$C$29,E395='Non-Demographic Change'!$C$38,E395='Non-Demographic Change'!$C$47,E395='Non-Demographic Change'!$C$56,E395='Non-Demographic Change'!$C$65,E395='Non-Demographic Change'!$C$74,E395='Non-Demographic Change'!$C$83,E395='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P395=0,J395,(J395/SUMIF($C$6:$C$455,$C395,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B395,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.24202127659578},{"$f":"IFERROR(IF($P395=0,K395,(K395/SUMIF($C$6:$C$455,$C395,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B395,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.4840425531915},{"$f":"IFERROR(IF($P395=0,L395,(L395/SUMIF($C$6:$C$455,$C395,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B395,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.1396276595745},{"$f":"IFERROR(IF($P395=0,M395,(M395/SUMIF($C$6:$C$455,$C395,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B395,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":461.86835106382983},{"$f":"IFERROR(IF($P395=0,N395,(N395/SUMIF($C$6:$C$455,$C395,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B395,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.6702127659575},null,{"$f":"IF(OR($E395='Commissioner plans'!$C$12,$E395='Commissioner plans'!$C$21,$E395='Commissioner plans'!$C$30,$E395='Commissioner plans'!$C$39,$E395='Commissioner plans'!$C$48,,$E395='Commissioner plans'!$C$57,,$E395='Commissioner plans'!$C$66,,$E395='Commissioner plans'!$C$75,$E395='Commissioner plans'!$C$84,$E395='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W395=0,Q395,Q395/SUMIF($C$6:$C$455,$C395,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B395,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.02081117021282},{"$f":"IFERROR(IF($W395=0,R395,R395/SUMIF($C$6:$C$455,$C395,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B395,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.24162234042552},{"$f":"IFERROR(IF($W395=0,S395,S395/SUMIF($C$6:$C$455,$C395,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B395,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":452.86392952127665},{"$f":"IFERROR(IF($W395=0,T395,T395/SUMIF($C$6:$C$455,$C395,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B395,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":459.55900930851067},{"$f":"IFERROR(IF($W395=0,U395,U395/SUMIF($C$6:$C$455,$C395,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B395,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":466.3268617021277},null,{"$f":"IF(OR($E395='Impact of trust strategy'!$C$12,$E395='Impact of trust strategy'!$C$21,$E395='Impact of trust strategy'!$C$30,$E395='Impact of trust strategy'!$C$39,$E395='Impact of trust strategy'!$C$48,,$E395='Impact of trust strategy'!$C$57,,$E395='Impact of trust strategy'!$C$66,,$E395='Impact of trust strategy'!$C$75,$E395='Impact of trust strategy'!$C$84,$E395='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD395=0,X395,X395/SUMIF($C$6:$C$455,$C395,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B395,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":444.23091522606381},{"$f":"IFERROR(IF($AD395=0,Y395,Y395/SUMIF($C$6:$C$455,$C395,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B395,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.4728304521276},{"$f":"IFERROR(IF($AD395=0,Z395,Z395/SUMIF($C$6:$C$455,$C395,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B395,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":455.12824916888297},{"$f":"IFERROR(IF($AD395=0,AA395,AA395/SUMIF($C$6:$C$455,$C395,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B395,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":461.85680435505316},{"$f":"IFERROR(IF($AD395=0,AB395,AB395/SUMIF($C$6:$C$455,$C395,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B395,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":468.65849601063832},null,"IDC","ID","Test Spec 9","A&E","25-34",440,444.23091522606381,448.4728304521276,455.12824916888297,461.85680435505316,468.65849601063832]
["IDD","ID",44,"Test Spec 9A&E",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"A&E","35-44",{"$f":"'Historical volumes'!$G68","v":460},null,{"$f":"H396*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G396,'Demographic Change'!$B$16:$B$24,0))))","v":445.06960470483142},{"$f":"J396*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G396,'Demographic Change'!$B$16:$B$24,0))))","v":430.13920940966278},{"$f":"K396*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G396,'Demographic Change'!$B$16:$B$24,0))))","v":406.78478374153207},{"$f":"L396*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G396,'Demographic Change'!$B$16:$B$24,0))))","v":383.19064989205685},{"$f":"M396*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G396,'Demographic Change'!$B$16:$B$24,0))))","v":359.3568078612372},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E396,E396='Non-Demographic Change'!$C$20,E396='Non-Demographic Change'!$C$29,E396='Non-Demographic Change'!$C$38,E396='Non-Demographic Change'!$C$47,E396='Non-Demographic Change'!$C$56,E396='Non-Demographic Change'!$C$65,E396='Non-Demographic Change'!$C$74,E396='Non-Demographic Change'!$C$83,E396='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P396=0,J396,(J396/SUMIF($C$6:$C$455,$C396,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B396,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.06960470483142},{"$f":"IFERROR(IF($P396=0,K396,(K396/SUMIF($C$6:$C$455,$C396,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B396,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.13920940966278},{"$f":"IFERROR(IF($P396=0,L396,(L396/SUMIF($C$6:$C$455,$C396,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B396,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":406.78478374153207},{"$f":"IFERROR(IF($P396=0,M396,(M396/SUMIF($C$6:$C$455,$C396,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B396,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.19064989205685},{"$f":"IFERROR(IF($P396=0,N396,(N396/SUMIF($C$6:$C$455,$C396,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B396,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.3568078612372},null,{"$f":"IF(OR($E396='Commissioner plans'!$C$12,$E396='Commissioner plans'!$C$21,$E396='Commissioner plans'!$C$30,$E396='Commissioner plans'!$C$39,$E396='Commissioner plans'!$C$48,,$E396='Commissioner plans'!$C$57,,$E396='Commissioner plans'!$C$66,,$E396='Commissioner plans'!$C$75,$E396='Commissioner plans'!$C$84,$E396='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W396=0,Q396,Q396/SUMIF($C$6:$C$455,$C396,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B396,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.84425668130729},{"$f":"IFERROR(IF($W396=0,R396,R396/SUMIF($C$6:$C$455,$C396,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B396,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.98851336261447},{"$f":"IFERROR(IF($W396=0,S396,S396/SUMIF($C$6:$C$455,$C396,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B396,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":404.7508598228244},{"$f":"IFERROR(IF($W396=0,T396,T396/SUMIF($C$6:$C$455,$C396,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B396,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":381.27469664259655},{"$f":"IFERROR(IF($W396=0,U396,U396/SUMIF($C$6:$C$455,$C396,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B396,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":357.560023821931},null,{"$f":"IF(OR($E396='Impact of trust strategy'!$C$12,$E396='Impact of trust strategy'!$C$21,$E396='Impact of trust strategy'!$C$30,$E396='Impact of trust strategy'!$C$39,$E396='Impact of trust strategy'!$C$48,,$E396='Impact of trust strategy'!$C$57,,$E396='Impact of trust strategy'!$C$66,,$E396='Impact of trust strategy'!$C$75,$E396='Impact of trust strategy'!$C$84,$E396='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD396=0,X396,X396/SUMIF($C$6:$C$455,$C396,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B396,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":445.0584779647138},{"$f":"IFERROR(IF($AD396=0,Y396,Y396/SUMIF($C$6:$C$455,$C396,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B396,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":430.1284559294275},{"$f":"IFERROR(IF($AD396=0,Z396,Z396/SUMIF($C$6:$C$455,$C396,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B396,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":406.7746141219385},{"$f":"IFERROR(IF($AD396=0,AA396,AA396/SUMIF($C$6:$C$455,$C396,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B396,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":383.18107012580947},{"$f":"IFERROR(IF($AD396=0,AB396,AB396/SUMIF($C$6:$C$455,$C396,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B396,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":359.34782394104059},null,"IDD","ID","Test Spec 9","A&E","35-44",460,445.0584779647138,430.1284559294275,406.7746141219385,383.18107012580947,359.34782394104059]
["IDE","ID",44,"Test Spec 9A&E",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"A&E","45-54",{"$f":"'Historical volumes'!$H68","v":480},null,{"$f":"H397*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G397,'Demographic Change'!$B$16:$B$24,0))))","v":476.27740492170022},{"$f":"J397*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G397,'Demographic Change'!$B$16:$B$24,0))))","v":472.55480984340045},{"$f":"K397*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G397,'Demographic Change'!$B$16:$B$24,0))))","v":466.72035794183444},{"$f":"L397*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G397,'Demographic Change'!$B$16:$B$24,0))))","v":460.81431767337807},{"$f":"M397*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G397,'Demographic Change'!$B$16:$B$24,0))))","v":454.83668903803135},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E397,E397='Non-Demographic Change'!$C$20,E397='Non-Demographic Change'!$C$29,E397='Non-Demographic Change'!$C$38,E397='Non-Demographic Change'!$C$47,E397='Non-Demographic Change'!$C$56,E397='Non-Demographic Change'!$C$65,E397='Non-Demographic Change'!$C$74,E397='Non-Demographic Change'!$C$83,E397='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P397=0,J397,(J397/SUMIF($C$6:$C$455,$C397,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B397,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":476.27740492170022},{"$f":"IFERROR(IF($P397=0,K397,(K397/SUMIF($C$6:$C$455,$C397,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B397,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":472.55480984340045},{"$f":"IFERROR(IF($P397=0,L397,(L397/SUMIF($C$6:$C$455,$C397,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B397,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.72035794183444},{"$f":"IFERROR(IF($P397=0,M397,(M397/SUMIF($C$6:$C$455,$C397,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B397,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.81431767337807},{"$f":"IFERROR(IF($P397=0,N397,(N397/SUMIF($C$6:$C$455,$C397,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B397,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":454.83668903803135},null,{"$f":"IF(OR($E397='Commissioner plans'!$C$12,$E397='Commissioner plans'!$C$21,$E397='Commissioner plans'!$C$30,$E397='Commissioner plans'!$C$39,$E397='Commissioner plans'!$C$48,,$E397='Commissioner plans'!$C$57,,$E397='Commissioner plans'!$C$66,,$E397='Commissioner plans'!$C$75,$E397='Commissioner plans'!$C$84,$E397='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W397=0,Q397,Q397/SUMIF($C$6:$C$455,$C397,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B397,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":473.89601789709172},{"$f":"IFERROR(IF($W397=0,R397,R397/SUMIF($C$6:$C$455,$C397,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B397,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":470.19203579418343},{"$f":"IFERROR(IF($W397=0,S397,S397/SUMIF($C$6:$C$455,$C397,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B397,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":464.38675615212526},{"$f":"IFERROR(IF($W397=0,T397,T397/SUMIF($C$6:$C$455,$C397,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B397,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":458.5102460850112},{"$f":"IFERROR(IF($W397=0,U397,U397/SUMIF($C$6:$C$455,$C397,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B397,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":452.56250559284121},null,{"$f":"IF(OR($E397='Impact of trust strategy'!$C$12,$E397='Impact of trust strategy'!$C$21,$E397='Impact of trust strategy'!$C$30,$E397='Impact of trust strategy'!$C$39,$E397='Impact of trust strategy'!$C$48,,$E397='Impact of trust strategy'!$C$57,,$E397='Impact of trust strategy'!$C$66,,$E397='Impact of trust strategy'!$C$75,$E397='Impact of trust strategy'!$C$84,$E397='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD397=0,X397,X397/SUMIF($C$6:$C$455,$C397,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B397,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":476.26549798657715},{"$f":"IFERROR(IF($AD397=0,Y397,Y397/SUMIF($C$6:$C$455,$C397,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B397,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":472.54299597315429},{"$f":"IFERROR(IF($AD397=0,Z397,Z397/SUMIF($C$6:$C$455,$C397,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B397,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":466.70868993288582},{"$f":"IFERROR(IF($AD397=0,AA397,AA397/SUMIF($C$6:$C$455,$C397,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B397,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":460.80279731543624},{"$f":"IFERROR(IF($AD397=0,AB397,AB397/SUMIF($C$6:$C$455,$C397,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B397,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":454.82531812080538},null,"IDE","ID","Test Spec 9","A&E","45-54",480,476.26549798657715,472.54299597315429,466.70868993288582,460.80279731543624,454.82531812080538]
["IDF","ID",44,"Test Spec 9A&E",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"A&E","55-64",{"$f":"'Historical volumes'!$I68","v":500},null,{"$f":"H398*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G398,'Demographic Change'!$B$16:$B$24,0))))","v":510.37421267135971},{"$f":"J398*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G398,'Demographic Change'!$B$16:$B$24,0))))","v":520.74842534271943},{"$f":"K398*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G398,'Demographic Change'!$B$16:$B$24,0))))","v":536.97665802148924},{"$f":"L398*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G398,'Demographic Change'!$B$16:$B$24,0))))","v":553.35309373842142},{"$f":"M398*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G398,'Demographic Change'!$B$16:$B$24,0))))","v":569.87773249351596},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E398,E398='Non-Demographic Change'!$C$20,E398='Non-Demographic Change'!$C$29,E398='Non-Demographic Change'!$C$38,E398='Non-Demographic Change'!$C$47,E398='Non-Demographic Change'!$C$56,E398='Non-Demographic Change'!$C$65,E398='Non-Demographic Change'!$C$74,E398='Non-Demographic Change'!$C$83,E398='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P398=0,J398,(J398/SUMIF($C$6:$C$455,$C398,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B398,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.37421267135971},{"$f":"IFERROR(IF($P398=0,K398,(K398/SUMIF($C$6:$C$455,$C398,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B398,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":520.74842534271943},{"$f":"IFERROR(IF($P398=0,L398,(L398/SUMIF($C$6:$C$455,$C398,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B398,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.97665802148924},{"$f":"IFERROR(IF($P398=0,M398,(M398/SUMIF($C$6:$C$455,$C398,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B398,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.35309373842142},{"$f":"IFERROR(IF($P398=0,N398,(N398/SUMIF($C$6:$C$455,$C398,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B398,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.87773249351596},null,{"$f":"IF(OR($E398='Commissioner plans'!$C$12,$E398='Commissioner plans'!$C$21,$E398='Commissioner plans'!$C$30,$E398='Commissioner plans'!$C$39,$E398='Commissioner plans'!$C$48,,$E398='Commissioner plans'!$C$57,,$E398='Commissioner plans'!$C$66,,$E398='Commissioner plans'!$C$75,$E398='Commissioner plans'!$C$84,$E398='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W398=0,Q398,Q398/SUMIF($C$6:$C$455,$C398,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B398,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":507.82234160800289},{"$f":"IFERROR(IF($W398=0,R398,R398/SUMIF($C$6:$C$455,$C398,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B398,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":518.14468321600577},{"$f":"IFERROR(IF($W398=0,S398,S398/SUMIF($C$6:$C$455,$C398,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B398,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":534.29177473138179},{"$f":"IFERROR(IF($W398=0,T398,T398/SUMIF($C$6:$C$455,$C398,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B398,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":550.58632826972928},{"$f":"IFERROR(IF($W398=0,U398,U398/SUMIF($C$6:$C$455,$C398,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B398,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":567.02834383104835},null,{"$f":"IF(OR($E398='Impact of trust strategy'!$C$12,$E398='Impact of trust strategy'!$C$21,$E398='Impact of trust strategy'!$C$30,$E398='Impact of trust strategy'!$C$39,$E398='Impact of trust strategy'!$C$48,,$E398='Impact of trust strategy'!$C$57,,$E398='Impact of trust strategy'!$C$66,,$E398='Impact of trust strategy'!$C$75,$E398='Impact of trust strategy'!$C$84,$E398='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD398=0,X398,X398/SUMIF($C$6:$C$455,$C398,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B398,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":510.36145331604286},{"$f":"IFERROR(IF($AD398=0,Y398,Y398/SUMIF($C$6:$C$455,$C398,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B398,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":520.73540663208576},{"$f":"IFERROR(IF($AD398=0,Z398,Z398/SUMIF($C$6:$C$455,$C398,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B398,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":536.96323360503868},{"$f":"IFERROR(IF($AD398=0,AA398,AA398/SUMIF($C$6:$C$455,$C398,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B398,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":553.33925991107787},{"$f":"IFERROR(IF($AD398=0,AB398,AB398/SUMIF($C$6:$C$455,$C398,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B398,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":569.86348555020356},null,"IDF","ID","Test Spec 9","A&E","55-64",500,510.36145331604286,520.73540663208576,536.96323360503868,553.33925991107787,569.86348555020356]
["IDG","ID",44,"Test Spec 9A&E",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"A&E","65-74",{"$f":"'Historical volumes'!$J68","v":520},null,{"$f":"H399*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G399,'Demographic Change'!$B$16:$B$24,0))))","v":533.70485036119715},{"$f":"J399*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G399,'Demographic Change'!$B$16:$B$24,0))))","v":547.40970072239418},{"$f":"K399*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G399,'Demographic Change'!$B$16:$B$24,0))))","v":568.87512899896797},{"$f":"L399*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G399,'Demographic Change'!$B$16:$B$24,0))))","v":590.54695562435495},{"$f":"M399*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G399,'Demographic Change'!$B$16:$B$24,0))))","v":612.42518059855513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E399,E399='Non-Demographic Change'!$C$20,E399='Non-Demographic Change'!$C$29,E399='Non-Demographic Change'!$C$38,E399='Non-Demographic Change'!$C$47,E399='Non-Demographic Change'!$C$56,E399='Non-Demographic Change'!$C$65,E399='Non-Demographic Change'!$C$74,E399='Non-Demographic Change'!$C$83,E399='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P399=0,J399,(J399/SUMIF($C$6:$C$455,$C399,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B399,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.70485036119715},{"$f":"IFERROR(IF($P399=0,K399,(K399/SUMIF($C$6:$C$455,$C399,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B399,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":547.40970072239418},{"$f":"IFERROR(IF($P399=0,L399,(L399/SUMIF($C$6:$C$455,$C399,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B399,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.87512899896797},{"$f":"IFERROR(IF($P399=0,M399,(M399/SUMIF($C$6:$C$455,$C399,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B399,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.54695562435495},{"$f":"IFERROR(IF($P399=0,N399,(N399/SUMIF($C$6:$C$455,$C399,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B399,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":612.42518059855513},null,{"$f":"IF(OR($E399='Commissioner plans'!$C$12,$E399='Commissioner plans'!$C$21,$E399='Commissioner plans'!$C$30,$E399='Commissioner plans'!$C$39,$E399='Commissioner plans'!$C$48,,$E399='Commissioner plans'!$C$57,,$E399='Commissioner plans'!$C$66,,$E399='Commissioner plans'!$C$75,$E399='Commissioner plans'!$C$84,$E399='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W399=0,Q399,Q399/SUMIF($C$6:$C$455,$C399,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B399,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":531.03632610939121},{"$f":"IFERROR(IF($W399=0,R399,R399/SUMIF($C$6:$C$455,$C399,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B399,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":544.67265221878222},{"$f":"IFERROR(IF($W399=0,S399,S399/SUMIF($C$6:$C$455,$C399,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B399,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":566.03075335397307},{"$f":"IFERROR(IF($W399=0,T399,T399/SUMIF($C$6:$C$455,$C399,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B399,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":587.59422084623316},{"$f":"IFERROR(IF($W399=0,U399,U399/SUMIF($C$6:$C$455,$C399,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B399,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":609.36305469556237},null,{"$f":"IF(OR($E399='Impact of trust strategy'!$C$12,$E399='Impact of trust strategy'!$C$21,$E399='Impact of trust strategy'!$C$30,$E399='Impact of trust strategy'!$C$39,$E399='Impact of trust strategy'!$C$48,,$E399='Impact of trust strategy'!$C$57,,$E399='Impact of trust strategy'!$C$66,,$E399='Impact of trust strategy'!$C$75,$E399='Impact of trust strategy'!$C$84,$E399='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD399=0,X399,X399/SUMIF($C$6:$C$455,$C399,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B399,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":533.69150773993806},{"$f":"IFERROR(IF($AD399=0,Y399,Y399/SUMIF($C$6:$C$455,$C399,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B399,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":547.39601547987604},{"$f":"IFERROR(IF($AD399=0,Z399,Z399/SUMIF($C$6:$C$455,$C399,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B399,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":568.86090712074292},{"$f":"IFERROR(IF($AD399=0,AA399,AA399/SUMIF($C$6:$C$455,$C399,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B399,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":590.53219195046427},{"$f":"IFERROR(IF($AD399=0,AB399,AB399/SUMIF($C$6:$C$455,$C399,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B399,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":612.40986996904007},null,"IDG","ID","Test Spec 9","A&E","65-74",520,533.69150773993806,547.39601547987604,568.86090712074292,590.53219195046427,612.40986996904007]
["IDH","ID",44,"Test Spec 9A&E",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"A&E","75-84",{"$f":"'Historical volumes'!$K68","v":540},null,{"$f":"H400*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G400,'Demographic Change'!$B$16:$B$24,0))))","v":544.80474542758282},{"$f":"J400*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G400,'Demographic Change'!$B$16:$B$24,0))))","v":549.60949085516563},{"$f":"K400*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G400,'Demographic Change'!$B$16:$B$24,0))))","v":557.12802768166091},{"$f":"L400*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G400,'Demographic Change'!$B$16:$B$24,0))))","v":564.73554127533373},{"$f":"M400*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G400,'Demographic Change'!$B$16:$B$24,0))))","v":572.43203163618398},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E400,E400='Non-Demographic Change'!$C$20,E400='Non-Demographic Change'!$C$29,E400='Non-Demographic Change'!$C$38,E400='Non-Demographic Change'!$C$47,E400='Non-Demographic Change'!$C$56,E400='Non-Demographic Change'!$C$65,E400='Non-Demographic Change'!$C$74,E400='Non-Demographic Change'!$C$83,E400='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P400=0,J400,(J400/SUMIF($C$6:$C$455,$C400,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B400,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":544.80474542758282},{"$f":"IFERROR(IF($P400=0,K400,(K400/SUMIF($C$6:$C$455,$C400,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B400,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":549.60949085516563},{"$f":"IFERROR(IF($P400=0,L400,(L400/SUMIF($C$6:$C$455,$C400,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B400,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.12802768166091},{"$f":"IFERROR(IF($P400=0,M400,(M400/SUMIF($C$6:$C$455,$C400,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B400,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.73554127533373},{"$f":"IFERROR(IF($P400=0,N400,(N400/SUMIF($C$6:$C$455,$C400,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B400,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":572.43203163618398},null,{"$f":"IF(OR($E400='Commissioner plans'!$C$12,$E400='Commissioner plans'!$C$21,$E400='Commissioner plans'!$C$30,$E400='Commissioner plans'!$C$39,$E400='Commissioner plans'!$C$48,,$E400='Commissioner plans'!$C$57,,$E400='Commissioner plans'!$C$66,,$E400='Commissioner plans'!$C$75,$E400='Commissioner plans'!$C$84,$E400='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W400=0,Q400,Q400/SUMIF($C$6:$C$455,$C400,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B400,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":542.08072170044488},{"$f":"IFERROR(IF($W400=0,R400,R400/SUMIF($C$6:$C$455,$C400,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B400,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":546.86144340088981},{"$f":"IFERROR(IF($W400=0,S400,S400/SUMIF($C$6:$C$455,$C400,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B400,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":554.34238754325258},{"$f":"IFERROR(IF($W400=0,T400,T400/SUMIF($C$6:$C$455,$C400,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B400,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":561.91186356895707},{"$f":"IFERROR(IF($W400=0,U400,U400/SUMIF($C$6:$C$455,$C400,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B400,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":569.56987147800305},null,{"$f":"IF(OR($E400='Impact of trust strategy'!$C$12,$E400='Impact of trust strategy'!$C$21,$E400='Impact of trust strategy'!$C$30,$E400='Impact of trust strategy'!$C$39,$E400='Impact of trust strategy'!$C$48,,$E400='Impact of trust strategy'!$C$57,,$E400='Impact of trust strategy'!$C$66,,$E400='Impact of trust strategy'!$C$75,$E400='Impact of trust strategy'!$C$84,$E400='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD400=0,X400,X400/SUMIF($C$6:$C$455,$C400,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B400,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":544.79112530894702},{"$f":"IFERROR(IF($AD400=0,Y400,Y400/SUMIF($C$6:$C$455,$C400,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B400,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":549.59575061789417},{"$f":"IFERROR(IF($AD400=0,Z400,Z400/SUMIF($C$6:$C$455,$C400,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B400,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.11409948096878},{"$f":"IFERROR(IF($AD400=0,AA400,AA400/SUMIF($C$6:$C$455,$C400,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B400,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":564.72142288680175},{"$f":"IFERROR(IF($AD400=0,AB400,AB400/SUMIF($C$6:$C$455,$C400,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B400,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":572.41772083539297},null,"IDH","ID","Test Spec 9","A&E","75-84",540,544.79112530894702,549.59575061789417,557.11409948096878,564.72142288680175,572.41772083539297]
["IDI","ID",44,"Test Spec 9A&E",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"A&E","85+",{"$f":"'Historical volumes'!$L68","v":560},null,{"$f":"H401*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G401,'Demographic Change'!$B$16:$B$24,0))))","v":536.94708186707385},{"$f":"J401*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G401,'Demographic Change'!$B$16:$B$24,0))))","v":513.8941637341477},{"$f":"K401*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G401,'Demographic Change'!$B$16:$B$24,0))))","v":477.82750149392461},{"$f":"L401*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G401,'Demographic Change'!$B$16:$B$24,0))))","v":441.42620011951391},{"$f":"M401*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G401,'Demographic Change'!$B$16:$B$24,0))))","v":404.65307748489465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E401,E401='Non-Demographic Change'!$C$20,E401='Non-Demographic Change'!$C$29,E401='Non-Demographic Change'!$C$38,E401='Non-Demographic Change'!$C$47,E401='Non-Demographic Change'!$C$56,E401='Non-Demographic Change'!$C$65,E401='Non-Demographic Change'!$C$74,E401='Non-Demographic Change'!$C$83,E401='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P401=0,J401,(J401/SUMIF($C$6:$C$455,$C401,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B401,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.94708186707385},{"$f":"IFERROR(IF($P401=0,K401,(K401/SUMIF($C$6:$C$455,$C401,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B401,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":513.8941637341477},{"$f":"IFERROR(IF($P401=0,L401,(L401/SUMIF($C$6:$C$455,$C401,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B401,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":477.82750149392461},{"$f":"IFERROR(IF($P401=0,M401,(M401/SUMIF($C$6:$C$455,$C401,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B401,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":441.42620011951391},{"$f":"IFERROR(IF($P401=0,N401,(N401/SUMIF($C$6:$C$455,$C401,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B401,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.65307748489465},null,{"$f":"IF(OR($E401='Commissioner plans'!$C$12,$E401='Commissioner plans'!$C$21,$E401='Commissioner plans'!$C$30,$E401='Commissioner plans'!$C$39,$E401='Commissioner plans'!$C$48,,$E401='Commissioner plans'!$C$57,,$E401='Commissioner plans'!$C$66,,$E401='Commissioner plans'!$C$75,$E401='Commissioner plans'!$C$84,$E401='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W401=0,Q401,Q401/SUMIF($C$6:$C$455,$C401,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B401,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":534.26234645773843},{"$f":"IFERROR(IF($W401=0,R401,R401/SUMIF($C$6:$C$455,$C401,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B401,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":511.32469291547693},{"$f":"IFERROR(IF($W401=0,S401,S401/SUMIF($C$6:$C$455,$C401,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B401,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":475.43836398645499},{"$f":"IFERROR(IF($W401=0,T401,T401/SUMIF($C$6:$C$455,$C401,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B401,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":439.21906911891631},{"$f":"IFERROR(IF($W401=0,U401,U401/SUMIF($C$6:$C$455,$C401,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B401,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":402.62981209747016},null,{"$f":"IF(OR($E401='Impact of trust strategy'!$C$12,$E401='Impact of trust strategy'!$C$21,$E401='Impact of trust strategy'!$C$30,$E401='Impact of trust strategy'!$C$39,$E401='Impact of trust strategy'!$C$48,,$E401='Impact of trust strategy'!$C$57,,$E401='Impact of trust strategy'!$C$66,,$E401='Impact of trust strategy'!$C$75,$E401='Impact of trust strategy'!$C$84,$E401='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD401=0,X401,X401/SUMIF($C$6:$C$455,$C401,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B401,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":536.93365819002702},{"$f":"IFERROR(IF($AD401=0,Y401,Y401/SUMIF($C$6:$C$455,$C401,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B401,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":513.88131638005427},{"$f":"IFERROR(IF($AD401=0,Z401,Z401/SUMIF($C$6:$C$455,$C401,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B401,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":477.81555580638724},{"$f":"IFERROR(IF($AD401=0,AA401,AA401/SUMIF($C$6:$C$455,$C401,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B401,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":441.41516446451084},{"$f":"IFERROR(IF($AD401=0,AB401,AB401/SUMIF($C$6:$C$455,$C401,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B401,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":404.64296115795747},null,"IDI","ID","Test Spec 9","A&E","85+",560,536.93365819002702,513.88131638005427,477.81555580638724,441.41516446451084,404.64296115795747]
["IEA","IE",45,"Test Spec 9Community",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Community","0-18",{"$f":"'Historical volumes'!$D69","v":420},null,{"$f":"H402*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G402,'Demographic Change'!$B$16:$B$24,0))))","v":424.71170502350901},{"$f":"J402*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G402,'Demographic Change'!$B$16:$B$24,0))))","v":429.42341004701808},{"$f":"K402*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G402,'Demographic Change'!$B$16:$B$24,0))))","v":436.80277159119032},{"$f":"L402*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G402,'Demographic Change'!$B$16:$B$24,0))))","v":444.25142291512003},{"$f":"M402*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G402,'Demographic Change'!$B$16:$B$24,0))))","v":451.76936401880721},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E402,E402='Non-Demographic Change'!$C$20,E402='Non-Demographic Change'!$C$29,E402='Non-Demographic Change'!$C$38,E402='Non-Demographic Change'!$C$47,E402='Non-Demographic Change'!$C$56,E402='Non-Demographic Change'!$C$65,E402='Non-Demographic Change'!$C$74,E402='Non-Demographic Change'!$C$83,E402='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P402=0,J402,(J402/SUMIF($C$6:$C$455,$C402,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B402,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.71170502350901},{"$f":"IFERROR(IF($P402=0,K402,(K402/SUMIF($C$6:$C$455,$C402,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B402,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":429.42341004701808},{"$f":"IFERROR(IF($P402=0,L402,(L402/SUMIF($C$6:$C$455,$C402,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B402,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":436.80277159119032},{"$f":"IFERROR(IF($P402=0,M402,(M402/SUMIF($C$6:$C$455,$C402,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B402,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.25142291512003},{"$f":"IFERROR(IF($P402=0,N402,(N402/SUMIF($C$6:$C$455,$C402,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B402,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.76936401880721},null,{"$f":"IF(OR($E402='Commissioner plans'!$C$12,$E402='Commissioner plans'!$C$21,$E402='Commissioner plans'!$C$30,$E402='Commissioner plans'!$C$39,$E402='Commissioner plans'!$C$48,,$E402='Commissioner plans'!$C$57,,$E402='Commissioner plans'!$C$66,,$E402='Commissioner plans'!$C$75,$E402='Commissioner plans'!$C$84,$E402='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W402=0,Q402,Q402/SUMIF($C$6:$C$455,$C402,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B402,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":422.58814649839144},{"$f":"IFERROR(IF($W402=0,R402,R402/SUMIF($C$6:$C$455,$C402,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B402,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.27629299678301},{"$f":"IFERROR(IF($W402=0,S402,S402/SUMIF($C$6:$C$455,$C402,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B402,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":434.61875773323436},{"$f":"IFERROR(IF($W402=0,T402,T402/SUMIF($C$6:$C$455,$C402,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B402,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":442.03016580054441},{"$f":"IFERROR(IF($W402=0,U402,U402/SUMIF($C$6:$C$455,$C402,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B402,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":449.51051719871316},null,{"$f":"IF(OR($E402='Impact of trust strategy'!$C$12,$E402='Impact of trust strategy'!$C$21,$E402='Impact of trust strategy'!$C$30,$E402='Impact of trust strategy'!$C$39,$E402='Impact of trust strategy'!$C$48,,$E402='Impact of trust strategy'!$C$57,,$E402='Impact of trust strategy'!$C$66,,$E402='Impact of trust strategy'!$C$75,$E402='Impact of trust strategy'!$C$84,$E402='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD402=0,X402,X402/SUMIF($C$6:$C$455,$C402,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B402,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":424.70108723088333},{"$f":"IFERROR(IF($AD402=0,Y402,Y402/SUMIF($C$6:$C$455,$C402,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B402,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":429.41267446176687},{"$f":"IFERROR(IF($AD402=0,Z402,Z402/SUMIF($C$6:$C$455,$C402,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B402,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":436.79185152190047},{"$f":"IFERROR(IF($AD402=0,AA402,AA402/SUMIF($C$6:$C$455,$C402,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B402,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":444.24031662954707},{"$f":"IFERROR(IF($AD402=0,AB402,AB402/SUMIF($C$6:$C$455,$C402,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B402,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":451.75806978470666},null,"IEA","IE","Test Spec 9","Community","0-18",420,424.70108723088333,429.41267446176687,436.79185152190047,444.24031662954707,451.75806978470666]
["IEB","IE",45,"Test Spec 9Community",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Community","19-24",{"$f":"'Historical volumes'!$E69","v":440},null,{"$f":"H403*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G403,'Demographic Change'!$B$16:$B$24,0))))","v":446.72648720505157},{"$f":"J403*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G403,'Demographic Change'!$B$16:$B$24,0))))","v":453.45297441010314},{"$f":"K403*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G403,'Demographic Change'!$B$16:$B$24,0))))","v":463.98138916583594},{"$f":"L403*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G403,'Demographic Change'!$B$16:$B$24,0))))","v":474.61947490860769},{"$f":"M403*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G403,'Demographic Change'!$B$16:$B$24,0))))","v":485.36723163841822},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E403,E403='Non-Demographic Change'!$C$20,E403='Non-Demographic Change'!$C$29,E403='Non-Demographic Change'!$C$38,E403='Non-Demographic Change'!$C$47,E403='Non-Demographic Change'!$C$56,E403='Non-Demographic Change'!$C$65,E403='Non-Demographic Change'!$C$74,E403='Non-Demographic Change'!$C$83,E403='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P403=0,J403,(J403/SUMIF($C$6:$C$455,$C403,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B403,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":446.72648720505157},{"$f":"IFERROR(IF($P403=0,K403,(K403/SUMIF($C$6:$C$455,$C403,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B403,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.45297441010314},{"$f":"IFERROR(IF($P403=0,L403,(L403/SUMIF($C$6:$C$455,$C403,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B403,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.98138916583594},{"$f":"IFERROR(IF($P403=0,M403,(M403/SUMIF($C$6:$C$455,$C403,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B403,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.61947490860769},{"$f":"IFERROR(IF($P403=0,N403,(N403/SUMIF($C$6:$C$455,$C403,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B403,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":485.36723163841822},null,{"$f":"IF(OR($E403='Commissioner plans'!$C$12,$E403='Commissioner plans'!$C$21,$E403='Commissioner plans'!$C$30,$E403='Commissioner plans'!$C$39,$E403='Commissioner plans'!$C$48,,$E403='Commissioner plans'!$C$57,,$E403='Commissioner plans'!$C$66,,$E403='Commissioner plans'!$C$75,$E403='Commissioner plans'!$C$84,$E403='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W403=0,Q403,Q403/SUMIF($C$6:$C$455,$C403,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B403,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":444.49285476902634},{"$f":"IFERROR(IF($W403=0,R403,R403/SUMIF($C$6:$C$455,$C403,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B403,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":451.18570953805261},{"$f":"IFERROR(IF($W403=0,S403,S403/SUMIF($C$6:$C$455,$C403,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B403,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":461.66148222000675},{"$f":"IFERROR(IF($W403=0,T403,T403/SUMIF($C$6:$C$455,$C403,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B403,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":472.24637753406466},{"$f":"IFERROR(IF($W403=0,U403,U403/SUMIF($C$6:$C$455,$C403,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B403,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":482.94039548022613},null,{"$f":"IF(OR($E403='Impact of trust strategy'!$C$12,$E403='Impact of trust strategy'!$C$21,$E403='Impact of trust strategy'!$C$30,$E403='Impact of trust strategy'!$C$39,$E403='Impact of trust strategy'!$C$48,,$E403='Impact of trust strategy'!$C$57,,$E403='Impact of trust strategy'!$C$66,,$E403='Impact of trust strategy'!$C$75,$E403='Impact of trust strategy'!$C$84,$E403='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD403=0,X403,X403/SUMIF($C$6:$C$455,$C403,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B403,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":446.71531904287144},{"$f":"IFERROR(IF($AD403=0,Y403,Y403/SUMIF($C$6:$C$455,$C403,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B403,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":453.4416380857428},{"$f":"IFERROR(IF($AD403=0,Z403,Z403/SUMIF($C$6:$C$455,$C403,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B403,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":463.96978963110672},{"$f":"IFERROR(IF($AD403=0,AA403,AA403/SUMIF($C$6:$C$455,$C403,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B403,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":474.60760942173494},{"$f":"IFERROR(IF($AD403=0,AB403,AB403/SUMIF($C$6:$C$455,$C403,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B403,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":485.35509745762721},null,"IEB","IE","Test Spec 9","Community","19-24",440,446.71531904287144,453.4416380857428,463.96978963110672,474.60760942173494,485.35509745762721]
["IEC","IE",45,"Test Spec 9Community",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Community","25-34",{"$f":"'Historical volumes'!$F69","v":460},null,{"$f":"H404*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G404,'Demographic Change'!$B$16:$B$24,0))))","v":464.43484042553195},{"$f":"J404*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G404,'Demographic Change'!$B$16:$B$24,0))))","v":468.86968085106383},{"$f":"K404*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G404,'Demographic Change'!$B$16:$B$24,0))))","v":475.82779255319156},{"$f":"L404*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G404,'Demographic Change'!$B$16:$B$24,0))))","v":482.86236702127667},{"$f":"M404*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G404,'Demographic Change'!$B$16:$B$24,0))))","v":489.97340425531922},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E404,E404='Non-Demographic Change'!$C$20,E404='Non-Demographic Change'!$C$29,E404='Non-Demographic Change'!$C$38,E404='Non-Demographic Change'!$C$47,E404='Non-Demographic Change'!$C$56,E404='Non-Demographic Change'!$C$65,E404='Non-Demographic Change'!$C$74,E404='Non-Demographic Change'!$C$83,E404='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P404=0,J404,(J404/SUMIF($C$6:$C$455,$C404,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B404,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.43484042553195},{"$f":"IFERROR(IF($P404=0,K404,(K404/SUMIF($C$6:$C$455,$C404,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B404,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.86968085106383},{"$f":"IFERROR(IF($P404=0,L404,(L404/SUMIF($C$6:$C$455,$C404,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B404,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":475.82779255319156},{"$f":"IFERROR(IF($P404=0,M404,(M404/SUMIF($C$6:$C$455,$C404,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B404,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.86236702127667},{"$f":"IFERROR(IF($P404=0,N404,(N404/SUMIF($C$6:$C$455,$C404,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B404,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.97340425531922},null,{"$f":"IF(OR($E404='Commissioner plans'!$C$12,$E404='Commissioner plans'!$C$21,$E404='Commissioner plans'!$C$30,$E404='Commissioner plans'!$C$39,$E404='Commissioner plans'!$C$48,,$E404='Commissioner plans'!$C$57,,$E404='Commissioner plans'!$C$66,,$E404='Commissioner plans'!$C$75,$E404='Commissioner plans'!$C$84,$E404='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W404=0,Q404,Q404/SUMIF($C$6:$C$455,$C404,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B404,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.11266622340429},{"$f":"IFERROR(IF($W404=0,R404,R404/SUMIF($C$6:$C$455,$C404,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B404,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.52533244680853},{"$f":"IFERROR(IF($W404=0,S404,S404/SUMIF($C$6:$C$455,$C404,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B404,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":473.44865359042558},{"$f":"IFERROR(IF($W404=0,T404,T404/SUMIF($C$6:$C$455,$C404,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B404,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":480.44805518617028},{"$f":"IFERROR(IF($W404=0,U404,U404/SUMIF($C$6:$C$455,$C404,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B404,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":487.52353723404264},null,{"$f":"IF(OR($E404='Impact of trust strategy'!$C$12,$E404='Impact of trust strategy'!$C$21,$E404='Impact of trust strategy'!$C$30,$E404='Impact of trust strategy'!$C$39,$E404='Impact of trust strategy'!$C$48,,$E404='Impact of trust strategy'!$C$57,,$E404='Impact of trust strategy'!$C$66,,$E404='Impact of trust strategy'!$C$75,$E404='Impact of trust strategy'!$C$84,$E404='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD404=0,X404,X404/SUMIF($C$6:$C$455,$C404,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B404,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.42322955452124},{"$f":"IFERROR(IF($AD404=0,Y404,Y404/SUMIF($C$6:$C$455,$C404,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B404,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.85795910904255},{"$f":"IFERROR(IF($AD404=0,Z404,Z404/SUMIF($C$6:$C$455,$C404,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B404,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":475.81589685837764},{"$f":"IFERROR(IF($AD404=0,AA404,AA404/SUMIF($C$6:$C$455,$C404,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B404,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":482.85029546210109},{"$f":"IFERROR(IF($AD404=0,AB404,AB404/SUMIF($C$6:$C$455,$C404,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B404,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":489.96115492021278},null,"IEC","IE","Test Spec 9","Community","25-34",460,464.42322955452124,468.85795910904255,475.81589685837764,482.85029546210109,489.96115492021278]
["IED","IE",45,"Test Spec 9Community",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Community","35-44",{"$f":"'Historical volumes'!$G69","v":480},null,{"$f":"H405*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G405,'Demographic Change'!$B$16:$B$24,0))))","v":464.42045708330232},{"$f":"J405*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G405,'Demographic Change'!$B$16:$B$24,0))))","v":448.84091416660465},{"$f":"K405*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G405,'Demographic Change'!$B$16:$B$24,0))))","v":424.4710786868161},{"$f":"L405*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G405,'Demographic Change'!$B$16:$B$24,0))))","v":399.85111293084196},{"$f":"M405*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G405,'Demographic Change'!$B$16:$B$24,0))))","v":374.98101689868236},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E405,E405='Non-Demographic Change'!$C$20,E405='Non-Demographic Change'!$C$29,E405='Non-Demographic Change'!$C$38,E405='Non-Demographic Change'!$C$47,E405='Non-Demographic Change'!$C$56,E405='Non-Demographic Change'!$C$65,E405='Non-Demographic Change'!$C$74,E405='Non-Demographic Change'!$C$83,E405='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P405=0,J405,(J405/SUMIF($C$6:$C$455,$C405,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B405,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.42045708330232},{"$f":"IFERROR(IF($P405=0,K405,(K405/SUMIF($C$6:$C$455,$C405,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B405,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.84091416660465},{"$f":"IFERROR(IF($P405=0,L405,(L405/SUMIF($C$6:$C$455,$C405,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B405,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.4710786868161},{"$f":"IFERROR(IF($P405=0,M405,(M405/SUMIF($C$6:$C$455,$C405,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B405,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.85111293084196},{"$f":"IFERROR(IF($P405=0,N405,(N405/SUMIF($C$6:$C$455,$C405,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B405,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.98101689868236},null,{"$f":"IF(OR($E405='Commissioner plans'!$C$12,$E405='Commissioner plans'!$C$21,$E405='Commissioner plans'!$C$30,$E405='Commissioner plans'!$C$39,$E405='Commissioner plans'!$C$48,,$E405='Commissioner plans'!$C$57,,$E405='Commissioner plans'!$C$66,,$E405='Commissioner plans'!$C$75,$E405='Commissioner plans'!$C$84,$E405='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W405=0,Q405,Q405/SUMIF($C$6:$C$455,$C405,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B405,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.0983547978858},{"$f":"IFERROR(IF($W405=0,R405,R405/SUMIF($C$6:$C$455,$C405,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B405,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.59670959577164},{"$f":"IFERROR(IF($W405=0,S405,S405/SUMIF($C$6:$C$455,$C405,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B405,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":422.34872329338202},{"$f":"IFERROR(IF($W405=0,T405,T405/SUMIF($C$6:$C$455,$C405,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B405,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.85185736618774},{"$f":"IFERROR(IF($W405=0,U405,U405/SUMIF($C$6:$C$455,$C405,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B405,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.10611181418892},null,{"$f":"IF(OR($E405='Impact of trust strategy'!$C$12,$E405='Impact of trust strategy'!$C$21,$E405='Impact of trust strategy'!$C$30,$E405='Impact of trust strategy'!$C$39,$E405='Impact of trust strategy'!$C$48,,$E405='Impact of trust strategy'!$C$57,,$E405='Impact of trust strategy'!$C$66,,$E405='Impact of trust strategy'!$C$75,$E405='Impact of trust strategy'!$C$84,$E405='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD405=0,X405,X405/SUMIF($C$6:$C$455,$C405,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B405,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.40884657187519},{"$f":"IFERROR(IF($AD405=0,Y405,Y405/SUMIF($C$6:$C$455,$C405,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B405,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.82969314375043},{"$f":"IFERROR(IF($AD405=0,Z405,Z405/SUMIF($C$6:$C$455,$C405,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B405,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":424.46046690984889},{"$f":"IFERROR(IF($AD405=0,AA405,AA405/SUMIF($C$6:$C$455,$C405,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B405,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.84111665301862},{"$f":"IFERROR(IF($AD405=0,AB405,AB405/SUMIF($C$6:$C$455,$C405,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B405,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":374.97164237325984},null,"IED","IE","Test Spec 9","Community","35-44",480,464.40884657187519,448.82969314375043,424.46046690984889,399.84111665301862,374.97164237325984]
["IEE","IE",45,"Test Spec 9Community",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Community","45-54",{"$f":"'Historical volumes'!$H69","v":500},null,{"$f":"H406*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G406,'Demographic Change'!$B$16:$B$24,0))))","v":496.12229679343773},{"$f":"J406*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G406,'Demographic Change'!$B$16:$B$24,0))))","v":492.24459358687545},{"$f":"K406*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G406,'Demographic Change'!$B$16:$B$24,0))))","v":486.16703952274418},{"$f":"L406*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G406,'Demographic Change'!$B$16:$B$24,0))))","v":480.01491424310211},{"$f":"M406*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G406,'Demographic Change'!$B$16:$B$24,0))))","v":473.78821774794926},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E406,E406='Non-Demographic Change'!$C$20,E406='Non-Demographic Change'!$C$29,E406='Non-Demographic Change'!$C$38,E406='Non-Demographic Change'!$C$47,E406='Non-Demographic Change'!$C$56,E406='Non-Demographic Change'!$C$65,E406='Non-Demographic Change'!$C$74,E406='Non-Demographic Change'!$C$83,E406='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P406=0,J406,(J406/SUMIF($C$6:$C$455,$C406,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B406,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":496.12229679343773},{"$f":"IFERROR(IF($P406=0,K406,(K406/SUMIF($C$6:$C$455,$C406,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B406,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":492.24459358687545},{"$f":"IFERROR(IF($P406=0,L406,(L406/SUMIF($C$6:$C$455,$C406,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B406,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":486.16703952274418},{"$f":"IFERROR(IF($P406=0,M406,(M406/SUMIF($C$6:$C$455,$C406,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B406,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":480.01491424310211},{"$f":"IFERROR(IF($P406=0,N406,(N406/SUMIF($C$6:$C$455,$C406,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B406,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":473.78821774794926},null,{"$f":"IF(OR($E406='Commissioner plans'!$C$12,$E406='Commissioner plans'!$C$21,$E406='Commissioner plans'!$C$30,$E406='Commissioner plans'!$C$39,$E406='Commissioner plans'!$C$48,,$E406='Commissioner plans'!$C$57,,$E406='Commissioner plans'!$C$66,,$E406='Commissioner plans'!$C$75,$E406='Commissioner plans'!$C$84,$E406='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W406=0,Q406,Q406/SUMIF($C$6:$C$455,$C406,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B406,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":493.64168530947052},{"$f":"IFERROR(IF($W406=0,R406,R406/SUMIF($C$6:$C$455,$C406,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B406,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":489.78337061894109},{"$f":"IFERROR(IF($W406=0,S406,S406/SUMIF($C$6:$C$455,$C406,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B406,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":483.73620432513047},{"$f":"IFERROR(IF($W406=0,T406,T406/SUMIF($C$6:$C$455,$C406,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B406,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":477.61483967188661},{"$f":"IFERROR(IF($W406=0,U406,U406/SUMIF($C$6:$C$455,$C406,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B406,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":471.41927665920952},null,{"$f":"IF(OR($E406='Impact of trust strategy'!$C$12,$E406='Impact of trust strategy'!$C$21,$E406='Impact of trust strategy'!$C$30,$E406='Impact of trust strategy'!$C$39,$E406='Impact of trust strategy'!$C$48,,$E406='Impact of trust strategy'!$C$57,,$E406='Impact of trust strategy'!$C$66,,$E406='Impact of trust strategy'!$C$75,$E406='Impact of trust strategy'!$C$84,$E406='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD406=0,X406,X406/SUMIF($C$6:$C$455,$C406,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B406,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":496.1098937360178},{"$f":"IFERROR(IF($AD406=0,Y406,Y406/SUMIF($C$6:$C$455,$C406,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B406,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":492.23228747203575},{"$f":"IFERROR(IF($AD406=0,Z406,Z406/SUMIF($C$6:$C$455,$C406,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B406,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":486.15488534675609},{"$f":"IFERROR(IF($AD406=0,AA406,AA406/SUMIF($C$6:$C$455,$C406,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B406,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":480.002913870246},{"$f":"IFERROR(IF($AD406=0,AB406,AB406/SUMIF($C$6:$C$455,$C406,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B406,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":473.7763730425055},null,"IEE","IE","Test Spec 9","Community","45-54",500,496.1098937360178,492.23228747203575,486.15488534675609,480.002913870246,473.7763730425055]
["IEF","IE",45,"Test Spec 9Community",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Community","55-64",{"$f":"'Historical volumes'!$I69","v":520},null,{"$f":"H407*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G407,'Demographic Change'!$B$16:$B$24,0))))","v":530.78918117821411},{"$f":"J407*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G407,'Demographic Change'!$B$16:$B$24,0))))","v":541.57836235642822},{"$f":"K407*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G407,'Demographic Change'!$B$16:$B$24,0))))","v":558.45572434234884},{"$f":"L407*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G407,'Demographic Change'!$B$16:$B$24,0))))","v":575.48721748795833},{"$f":"M407*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G407,'Demographic Change'!$B$16:$B$24,0))))","v":592.67284179325657},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E407,E407='Non-Demographic Change'!$C$20,E407='Non-Demographic Change'!$C$29,E407='Non-Demographic Change'!$C$38,E407='Non-Demographic Change'!$C$47,E407='Non-Demographic Change'!$C$56,E407='Non-Demographic Change'!$C$65,E407='Non-Demographic Change'!$C$74,E407='Non-Demographic Change'!$C$83,E407='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P407=0,J407,(J407/SUMIF($C$6:$C$455,$C407,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B407,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":530.78918117821411},{"$f":"IFERROR(IF($P407=0,K407,(K407/SUMIF($C$6:$C$455,$C407,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B407,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":541.57836235642822},{"$f":"IFERROR(IF($P407=0,L407,(L407/SUMIF($C$6:$C$455,$C407,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B407,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.45572434234884},{"$f":"IFERROR(IF($P407=0,M407,(M407/SUMIF($C$6:$C$455,$C407,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B407,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":575.48721748795833},{"$f":"IFERROR(IF($P407=0,N407,(N407/SUMIF($C$6:$C$455,$C407,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B407,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":592.67284179325657},null,{"$f":"IF(OR($E407='Commissioner plans'!$C$12,$E407='Commissioner plans'!$C$21,$E407='Commissioner plans'!$C$30,$E407='Commissioner plans'!$C$39,$E407='Commissioner plans'!$C$48,,$E407='Commissioner plans'!$C$57,,$E407='Commissioner plans'!$C$66,,$E407='Commissioner plans'!$C$75,$E407='Commissioner plans'!$C$84,$E407='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W407=0,Q407,Q407/SUMIF($C$6:$C$455,$C407,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B407,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":528.13523527232303},{"$f":"IFERROR(IF($W407=0,R407,R407/SUMIF($C$6:$C$455,$C407,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B407,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":538.87047054464608},{"$f":"IFERROR(IF($W407=0,S407,S407/SUMIF($C$6:$C$455,$C407,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B407,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.66344572063713},{"$f":"IFERROR(IF($W407=0,T407,T407/SUMIF($C$6:$C$455,$C407,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B407,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":572.6097814005185},{"$f":"IFERROR(IF($W407=0,U407,U407/SUMIF($C$6:$C$455,$C407,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B407,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":589.70947758429031},null,{"$f":"IF(OR($E407='Impact of trust strategy'!$C$12,$E407='Impact of trust strategy'!$C$21,$E407='Impact of trust strategy'!$C$30,$E407='Impact of trust strategy'!$C$39,$E407='Impact of trust strategy'!$C$48,,$E407='Impact of trust strategy'!$C$57,,$E407='Impact of trust strategy'!$C$66,,$E407='Impact of trust strategy'!$C$75,$E407='Impact of trust strategy'!$C$84,$E407='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD407=0,X407,X407/SUMIF($C$6:$C$455,$C407,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B407,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":530.77591144868461},{"$f":"IFERROR(IF($AD407=0,Y407,Y407/SUMIF($C$6:$C$455,$C407,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B407,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":541.56482289736925},{"$f":"IFERROR(IF($AD407=0,Z407,Z407/SUMIF($C$6:$C$455,$C407,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B407,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":558.44176294924023},{"$f":"IFERROR(IF($AD407=0,AA407,AA407/SUMIF($C$6:$C$455,$C407,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B407,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":575.47283030752101},{"$f":"IFERROR(IF($AD407=0,AB407,AB407/SUMIF($C$6:$C$455,$C407,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B407,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":592.65802497221171},null,"IEF","IE","Test Spec 9","Community","55-64",520,530.77591144868461,541.56482289736925,558.44176294924023,575.47283030752101,592.65802497221171]
["IEG","IE",45,"Test Spec 9Community",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Community","65-74",{"$f":"'Historical volumes'!$J69","v":540},null,{"$f":"H408*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G408,'Demographic Change'!$B$16:$B$24,0))))","v":554.23195999047402},{"$f":"J408*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G408,'Demographic Change'!$B$16:$B$24,0))))","v":568.46391998094794},{"$f":"K408*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G408,'Demographic Change'!$B$16:$B$24,0))))","v":590.75494165277462},{"$f":"L408*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G408,'Demographic Change'!$B$16:$B$24,0))))","v":613.26030007144573},{"$f":"M408*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G408,'Demographic Change'!$B$16:$B$24,0))))","v":635.97999523696137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E408,E408='Non-Demographic Change'!$C$20,E408='Non-Demographic Change'!$C$29,E408='Non-Demographic Change'!$C$38,E408='Non-Demographic Change'!$C$47,E408='Non-Demographic Change'!$C$56,E408='Non-Demographic Change'!$C$65,E408='Non-Demographic Change'!$C$74,E408='Non-Demographic Change'!$C$83,E408='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P408=0,J408,(J408/SUMIF($C$6:$C$455,$C408,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B408,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.23195999047402},{"$f":"IFERROR(IF($P408=0,K408,(K408/SUMIF($C$6:$C$455,$C408,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B408,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.46391998094794},{"$f":"IFERROR(IF($P408=0,L408,(L408/SUMIF($C$6:$C$455,$C408,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B408,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.75494165277462},{"$f":"IFERROR(IF($P408=0,M408,(M408/SUMIF($C$6:$C$455,$C408,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B408,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":613.26030007144573},{"$f":"IFERROR(IF($P408=0,N408,(N408/SUMIF($C$6:$C$455,$C408,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B408,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":635.97999523696137},null,{"$f":"IF(OR($E408='Commissioner plans'!$C$12,$E408='Commissioner plans'!$C$21,$E408='Commissioner plans'!$C$30,$E408='Commissioner plans'!$C$39,$E408='Commissioner plans'!$C$48,,$E408='Commissioner plans'!$C$57,,$E408='Commissioner plans'!$C$66,,$E408='Commissioner plans'!$C$75,$E408='Commissioner plans'!$C$84,$E408='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W408=0,Q408,Q408/SUMIF($C$6:$C$455,$C408,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B408,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":551.4608001905217},{"$f":"IFERROR(IF($W408=0,R408,R408/SUMIF($C$6:$C$455,$C408,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B408,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":565.62160038104321},{"$f":"IFERROR(IF($W408=0,S408,S408/SUMIF($C$6:$C$455,$C408,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B408,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":587.80116694451078},{"$f":"IFERROR(IF($W408=0,T408,T408/SUMIF($C$6:$C$455,$C408,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B408,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":610.19399857108851},{"$f":"IFERROR(IF($W408=0,U408,U408/SUMIF($C$6:$C$455,$C408,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B408,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":632.80009526077652},null,{"$f":"IF(OR($E408='Impact of trust strategy'!$C$12,$E408='Impact of trust strategy'!$C$21,$E408='Impact of trust strategy'!$C$30,$E408='Impact of trust strategy'!$C$39,$E408='Impact of trust strategy'!$C$48,,$E408='Impact of trust strategy'!$C$57,,$E408='Impact of trust strategy'!$C$66,,$E408='Impact of trust strategy'!$C$75,$E408='Impact of trust strategy'!$C$84,$E408='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD408=0,X408,X408/SUMIF($C$6:$C$455,$C408,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B408,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":554.21810419147425},{"$f":"IFERROR(IF($AD408=0,Y408,Y408/SUMIF($C$6:$C$455,$C408,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B408,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":568.44970838294842},{"$f":"IFERROR(IF($AD408=0,Z408,Z408/SUMIF($C$6:$C$455,$C408,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B408,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":590.74017277923326},{"$f":"IFERROR(IF($AD408=0,AA408,AA408/SUMIF($C$6:$C$455,$C408,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B408,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":613.24496856394387},{"$f":"IFERROR(IF($AD408=0,AB408,AB408/SUMIF($C$6:$C$455,$C408,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B408,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":635.96409573708036},null,"IEG","IE","Test Spec 9","Community","65-74",540,554.21810419147425,568.44970838294842,590.74017277923326,613.24496856394387,635.96409573708036]
["IEH","IE",45,"Test Spec 9Community",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Community","75-84",{"$f":"'Historical volumes'!$K69","v":560},null,{"$f":"H409*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G409,'Demographic Change'!$B$16:$B$24,0))))","v":564.98269896193779},{"$f":"J409*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G409,'Demographic Change'!$B$16:$B$24,0))))","v":569.96539792387557},{"$f":"K409*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G409,'Demographic Change'!$B$16:$B$24,0))))","v":577.76239907727813},{"$f":"L409*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G409,'Demographic Change'!$B$16:$B$24,0))))","v":585.65167243367955},{"$f":"M409*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G409,'Demographic Change'!$B$16:$B$24,0))))","v":593.63321799307971},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E409,E409='Non-Demographic Change'!$C$20,E409='Non-Demographic Change'!$C$29,E409='Non-Demographic Change'!$C$38,E409='Non-Demographic Change'!$C$47,E409='Non-Demographic Change'!$C$56,E409='Non-Demographic Change'!$C$65,E409='Non-Demographic Change'!$C$74,E409='Non-Demographic Change'!$C$83,E409='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P409=0,J409,(J409/SUMIF($C$6:$C$455,$C409,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B409,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.98269896193779},{"$f":"IFERROR(IF($P409=0,K409,(K409/SUMIF($C$6:$C$455,$C409,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B409,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.96539792387557},{"$f":"IFERROR(IF($P409=0,L409,(L409/SUMIF($C$6:$C$455,$C409,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B409,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":577.76239907727813},{"$f":"IFERROR(IF($P409=0,M409,(M409/SUMIF($C$6:$C$455,$C409,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B409,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":585.65167243367955},{"$f":"IFERROR(IF($P409=0,N409,(N409/SUMIF($C$6:$C$455,$C409,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B409,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":593.63321799307971},null,{"$f":"IF(OR($E409='Commissioner plans'!$C$12,$E409='Commissioner plans'!$C$21,$E409='Commissioner plans'!$C$30,$E409='Commissioner plans'!$C$39,$E409='Commissioner plans'!$C$48,,$E409='Commissioner plans'!$C$57,,$E409='Commissioner plans'!$C$66,,$E409='Commissioner plans'!$C$75,$E409='Commissioner plans'!$C$84,$E409='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W409=0,Q409,Q409/SUMIF($C$6:$C$455,$C409,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B409,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":562.15778546712806},{"$f":"IFERROR(IF($W409=0,R409,R409/SUMIF($C$6:$C$455,$C409,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B409,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":567.1155709342562},{"$f":"IFERROR(IF($W409=0,S409,S409/SUMIF($C$6:$C$455,$C409,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B409,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":574.87358708189174},{"$f":"IFERROR(IF($W409=0,T409,T409/SUMIF($C$6:$C$455,$C409,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B409,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":582.72341407151112},{"$f":"IFERROR(IF($W409=0,U409,U409/SUMIF($C$6:$C$455,$C409,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B409,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":590.66505190311432},null,{"$f":"IF(OR($E409='Impact of trust strategy'!$C$12,$E409='Impact of trust strategy'!$C$21,$E409='Impact of trust strategy'!$C$30,$E409='Impact of trust strategy'!$C$39,$E409='Impact of trust strategy'!$C$48,,$E409='Impact of trust strategy'!$C$57,,$E409='Impact of trust strategy'!$C$66,,$E409='Impact of trust strategy'!$C$75,$E409='Impact of trust strategy'!$C$84,$E409='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD409=0,X409,X409/SUMIF($C$6:$C$455,$C409,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B409,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":564.96857439446364},{"$f":"IFERROR(IF($AD409=0,Y409,Y409/SUMIF($C$6:$C$455,$C409,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B409,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":569.95114878892741},{"$f":"IFERROR(IF($AD409=0,Z409,Z409/SUMIF($C$6:$C$455,$C409,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B409,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":577.74795501730114},{"$f":"IFERROR(IF($AD409=0,AA409,AA409/SUMIF($C$6:$C$455,$C409,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B409,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":585.63703114186865},{"$f":"IFERROR(IF($AD409=0,AB409,AB409/SUMIF($C$6:$C$455,$C409,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B409,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":593.61837716262983},null,"IEH","IE","Test Spec 9","Community","75-84",560,564.96857439446364,569.95114878892741,577.74795501730114,585.63703114186865,593.61837716262983]
["IEI","IE",45,"Test Spec 9Community",{"$f":"'Instructions and Choices'!$C$35","v":"Test Spec 9"},"Community","85+",{"$f":"'Historical volumes'!$L69","v":580},null,{"$f":"H410*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G410,'Demographic Change'!$B$16:$B$24,0))))","v":556.12376336232649},{"$f":"J410*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G410,'Demographic Change'!$B$16:$B$24,0))))","v":532.24752672465297},{"$f":"K410*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G410,'Demographic Change'!$B$16:$B$24,0))))","v":494.89276940442193},{"$f":"L410*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G410,'Demographic Change'!$B$16:$B$24,0))))","v":457.19142155235369},{"$f":"M410*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G410,'Demographic Change'!$B$16:$B$24,0))))","v":419.10497310935517},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E410,E410='Non-Demographic Change'!$C$20,E410='Non-Demographic Change'!$C$29,E410='Non-Demographic Change'!$C$38,E410='Non-Demographic Change'!$C$47,E410='Non-Demographic Change'!$C$56,E410='Non-Demographic Change'!$C$65,E410='Non-Demographic Change'!$C$74,E410='Non-Demographic Change'!$C$83,E410='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P410=0,J410,(J410/SUMIF($C$6:$C$455,$C410,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B410,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":556.12376336232649},{"$f":"IFERROR(IF($P410=0,K410,(K410/SUMIF($C$6:$C$455,$C410,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B410,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":532.24752672465297},{"$f":"IFERROR(IF($P410=0,L410,(L410/SUMIF($C$6:$C$455,$C410,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B410,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.89276940442193},{"$f":"IFERROR(IF($P410=0,M410,(M410/SUMIF($C$6:$C$455,$C410,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B410,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":457.19142155235369},{"$f":"IFERROR(IF($P410=0,N410,(N410/SUMIF($C$6:$C$455,$C410,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B410,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.10497310935517},null,{"$f":"IF(OR($E410='Commissioner plans'!$C$12,$E410='Commissioner plans'!$C$21,$E410='Commissioner plans'!$C$30,$E410='Commissioner plans'!$C$39,$E410='Commissioner plans'!$C$48,,$E410='Commissioner plans'!$C$57,,$E410='Commissioner plans'!$C$66,,$E410='Commissioner plans'!$C$75,$E410='Commissioner plans'!$C$84,$E410='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W410=0,Q410,Q410/SUMIF($C$6:$C$455,$C410,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B410,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":553.34314454551486},{"$f":"IFERROR(IF($W410=0,R410,R410/SUMIF($C$6:$C$455,$C410,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B410,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":529.5862890910297},{"$f":"IFERROR(IF($W410=0,S410,S410/SUMIF($C$6:$C$455,$C410,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B410,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":492.41830555739983},{"$f":"IFERROR(IF($W410=0,T410,T410/SUMIF($C$6:$C$455,$C410,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B410,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":454.90546444459193},{"$f":"IFERROR(IF($W410=0,U410,U410/SUMIF($C$6:$C$455,$C410,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B410,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.00944824380838},null,{"$f":"IF(OR($E410='Impact of trust strategy'!$C$12,$E410='Impact of trust strategy'!$C$21,$E410='Impact of trust strategy'!$C$30,$E410='Impact of trust strategy'!$C$39,$E410='Impact of trust strategy'!$C$48,,$E410='Impact of trust strategy'!$C$57,,$E410='Impact of trust strategy'!$C$66,,$E410='Impact of trust strategy'!$C$75,$E410='Impact of trust strategy'!$C$84,$E410='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD410=0,X410,X410/SUMIF($C$6:$C$455,$C410,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B410,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":556.10986026824241},{"$f":"IFERROR(IF($AD410=0,Y410,Y410/SUMIF($C$6:$C$455,$C410,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B410,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":532.23422053648483},{"$f":"IFERROR(IF($AD410=0,Z410,Z410/SUMIF($C$6:$C$455,$C410,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B410,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":494.88039708518676},{"$f":"IFERROR(IF($AD410=0,AA410,AA410/SUMIF($C$6:$C$455,$C410,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B410,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":457.17999176681485},{"$f":"IFERROR(IF($AD410=0,AB410,AB410/SUMIF($C$6:$C$455,$C410,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B410,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.09449548502738},null,"IEI","IE","Test Spec 9","Community","85+",580,556.10986026824241,532.23422053648483,494.88039708518676,457.17999176681485,419.09449548502738]
["JAA","JA",46,"Everything elseOutpatient",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Outpatient","0-18",{"$f":"'Historical volumes'!$D73","v":320},null,{"$f":"H411*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G411,'Demographic Change'!$B$16:$B$24,0))))","v":323.58987049410212},{"$f":"J411*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G411,'Demographic Change'!$B$16:$B$24,0))))","v":327.17974098820423},{"$f":"K411*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G411,'Demographic Change'!$B$16:$B$24,0))))","v":332.80211168852594},{"$f":"L411*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G411,'Demographic Change'!$B$16:$B$24,0))))","v":338.47727460199616},{"$f":"M411*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G411,'Demographic Change'!$B$16:$B$24,0))))","v":344.205229728615},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E411,E411='Non-Demographic Change'!$C$20,E411='Non-Demographic Change'!$C$29,E411='Non-Demographic Change'!$C$38,E411='Non-Demographic Change'!$C$47,E411='Non-Demographic Change'!$C$56,E411='Non-Demographic Change'!$C$65,E411='Non-Demographic Change'!$C$74,E411='Non-Demographic Change'!$C$83,E411='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P411=0,J411,(J411/SUMIF($C$6:$C$455,$C411,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B411,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":323.58987049410212},{"$f":"IFERROR(IF($P411=0,K411,(K411/SUMIF($C$6:$C$455,$C411,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B411,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":327.17974098820423},{"$f":"IFERROR(IF($P411=0,L411,(L411/SUMIF($C$6:$C$455,$C411,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B411,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":332.80211168852594},{"$f":"IFERROR(IF($P411=0,M411,(M411/SUMIF($C$6:$C$455,$C411,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B411,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":338.47727460199616},{"$f":"IFERROR(IF($P411=0,N411,(N411/SUMIF($C$6:$C$455,$C411,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B411,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":344.205229728615},null,{"$f":"IF(OR($E411='Commissioner plans'!$C$12,$E411='Commissioner plans'!$C$21,$E411='Commissioner plans'!$C$30,$E411='Commissioner plans'!$C$39,$E411='Commissioner plans'!$C$48,,$E411='Commissioner plans'!$C$57,,$E411='Commissioner plans'!$C$66,,$E411='Commissioner plans'!$C$75,$E411='Commissioner plans'!$C$84,$E411='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W411=0,Q411,Q411/SUMIF($C$6:$C$455,$C411,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B411,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":321.97192114163158},{"$f":"IFERROR(IF($W411=0,R411,R411/SUMIF($C$6:$C$455,$C411,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B411,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":325.54384228326319},{"$f":"IFERROR(IF($W411=0,S411,S411/SUMIF($C$6:$C$455,$C411,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B411,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":331.13810113008333},{"$f":"IFERROR(IF($W411=0,T411,T411/SUMIF($C$6:$C$455,$C411,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B411,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":336.78488822898618},{"$f":"IFERROR(IF($W411=0,U411,U411/SUMIF($C$6:$C$455,$C411,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B411,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":342.4842035799719},null,{"$f":"IF(OR($E411='Impact of trust strategy'!$C$12,$E411='Impact of trust strategy'!$C$21,$E411='Impact of trust strategy'!$C$30,$E411='Impact of trust strategy'!$C$39,$E411='Impact of trust strategy'!$C$48,,$E411='Impact of trust strategy'!$C$57,,$E411='Impact of trust strategy'!$C$66,,$E411='Impact of trust strategy'!$C$75,$E411='Impact of trust strategy'!$C$84,$E411='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD411=0,X411,X411/SUMIF($C$6:$C$455,$C411,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B411,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":323.58178074733968},{"$f":"IFERROR(IF($AD411=0,Y411,Y411/SUMIF($C$6:$C$455,$C411,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B411,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":327.17156149467945},{"$f":"IFERROR(IF($AD411=0,Z411,Z411/SUMIF($C$6:$C$455,$C411,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B411,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":332.79379163573373},{"$f":"IFERROR(IF($AD411=0,AA411,AA411/SUMIF($C$6:$C$455,$C411,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B411,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":338.46881267013106},{"$f":"IFERROR(IF($AD411=0,AB411,AB411/SUMIF($C$6:$C$455,$C411,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B411,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":344.19662459787173},null,"JAA","JA","Everything else","Outpatient","0-18",320,323.58178074733968,327.17156149467945,332.79379163573373,338.46881267013106,344.19662459787173]
["JAB","JA",46,"Everything elseOutpatient",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Outpatient","19-24",{"$f":"'Historical volumes'!$E73","v":340},null,{"$f":"H412*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G412,'Demographic Change'!$B$16:$B$24,0))))","v":345.19774011299438},{"$f":"J412*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G412,'Demographic Change'!$B$16:$B$24,0))))","v":350.39548022598876},{"$f":"K412*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G412,'Demographic Change'!$B$16:$B$24,0))))","v":358.53107344632775},{"$f":"L412*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G412,'Demographic Change'!$B$16:$B$24,0))))","v":366.75141242937866},{"$f":"M412*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G412,'Demographic Change'!$B$16:$B$24,0))))","v":375.05649717514137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E412,E412='Non-Demographic Change'!$C$20,E412='Non-Demographic Change'!$C$29,E412='Non-Demographic Change'!$C$38,E412='Non-Demographic Change'!$C$47,E412='Non-Demographic Change'!$C$56,E412='Non-Demographic Change'!$C$65,E412='Non-Demographic Change'!$C$74,E412='Non-Demographic Change'!$C$83,E412='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P412=0,J412,(J412/SUMIF($C$6:$C$455,$C412,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B412,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":345.19774011299438},{"$f":"IFERROR(IF($P412=0,K412,(K412/SUMIF($C$6:$C$455,$C412,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B412,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":350.39548022598876},{"$f":"IFERROR(IF($P412=0,L412,(L412/SUMIF($C$6:$C$455,$C412,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B412,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":358.53107344632775},{"$f":"IFERROR(IF($P412=0,M412,(M412/SUMIF($C$6:$C$455,$C412,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B412,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.75141242937866},{"$f":"IFERROR(IF($P412=0,N412,(N412/SUMIF($C$6:$C$455,$C412,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B412,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.05649717514137},null,{"$f":"IF(OR($E412='Commissioner plans'!$C$12,$E412='Commissioner plans'!$C$21,$E412='Commissioner plans'!$C$30,$E412='Commissioner plans'!$C$39,$E412='Commissioner plans'!$C$48,,$E412='Commissioner plans'!$C$57,,$E412='Commissioner plans'!$C$66,,$E412='Commissioner plans'!$C$75,$E412='Commissioner plans'!$C$84,$E412='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W412=0,Q412,Q412/SUMIF($C$6:$C$455,$C412,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B412,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":343.4717514124294},{"$f":"IFERROR(IF($W412=0,R412,R412/SUMIF($C$6:$C$455,$C412,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B412,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":348.64350282485884},{"$f":"IFERROR(IF($W412=0,S412,S412/SUMIF($C$6:$C$455,$C412,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B412,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":356.73841807909611},{"$f":"IFERROR(IF($W412=0,T412,T412/SUMIF($C$6:$C$455,$C412,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B412,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":364.91765536723176},{"$f":"IFERROR(IF($W412=0,U412,U412/SUMIF($C$6:$C$455,$C412,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B412,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.18121468926569},null,{"$f":"IF(OR($E412='Impact of trust strategy'!$C$12,$E412='Impact of trust strategy'!$C$21,$E412='Impact of trust strategy'!$C$30,$E412='Impact of trust strategy'!$C$39,$E412='Impact of trust strategy'!$C$48,,$E412='Impact of trust strategy'!$C$57,,$E412='Impact of trust strategy'!$C$66,,$E412='Impact of trust strategy'!$C$75,$E412='Impact of trust strategy'!$C$84,$E412='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD412=0,X412,X412/SUMIF($C$6:$C$455,$C412,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B412,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":345.18911016949153},{"$f":"IFERROR(IF($AD412=0,Y412,Y412/SUMIF($C$6:$C$455,$C412,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B412,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":350.38672033898308},{"$f":"IFERROR(IF($AD412=0,Z412,Z412/SUMIF($C$6:$C$455,$C412,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B412,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":358.52211016949155},{"$f":"IFERROR(IF($AD412=0,AA412,AA412/SUMIF($C$6:$C$455,$C412,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B412,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":366.74224364406786},{"$f":"IFERROR(IF($AD412=0,AB412,AB412/SUMIF($C$6:$C$455,$C412,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B412,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":375.04712076271198},null,"JAB","JA","Everything else","Outpatient","19-24",340,345.18911016949153,350.38672033898308,358.52211016949155,366.74224364406786,375.04712076271198]
["JAC","JA",46,"Everything elseOutpatient",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Outpatient","25-34",{"$f":"'Historical volumes'!$F73","v":360},null,{"$f":"H413*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G413,'Demographic Change'!$B$16:$B$24,0))))","v":363.47074468085111},{"$f":"J413*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G413,'Demographic Change'!$B$16:$B$24,0))))","v":366.94148936170217},{"$f":"K413*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G413,'Demographic Change'!$B$16:$B$24,0))))","v":372.38696808510645},{"$f":"L413*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G413,'Demographic Change'!$B$16:$B$24,0))))","v":377.89228723404261},{"$f":"M413*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G413,'Demographic Change'!$B$16:$B$24,0))))","v":383.45744680851072},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E413,E413='Non-Demographic Change'!$C$20,E413='Non-Demographic Change'!$C$29,E413='Non-Demographic Change'!$C$38,E413='Non-Demographic Change'!$C$47,E413='Non-Demographic Change'!$C$56,E413='Non-Demographic Change'!$C$65,E413='Non-Demographic Change'!$C$74,E413='Non-Demographic Change'!$C$83,E413='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P413=0,J413,(J413/SUMIF($C$6:$C$455,$C413,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B413,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":363.47074468085111},{"$f":"IFERROR(IF($P413=0,K413,(K413/SUMIF($C$6:$C$455,$C413,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B413,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":366.94148936170217},{"$f":"IFERROR(IF($P413=0,L413,(L413/SUMIF($C$6:$C$455,$C413,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B413,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":372.38696808510645},{"$f":"IFERROR(IF($P413=0,M413,(M413/SUMIF($C$6:$C$455,$C413,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B413,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":377.89228723404261},{"$f":"IFERROR(IF($P413=0,N413,(N413/SUMIF($C$6:$C$455,$C413,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B413,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.45744680851072},null,{"$f":"IF(OR($E413='Commissioner plans'!$C$12,$E413='Commissioner plans'!$C$21,$E413='Commissioner plans'!$C$30,$E413='Commissioner plans'!$C$39,$E413='Commissioner plans'!$C$48,,$E413='Commissioner plans'!$C$57,,$E413='Commissioner plans'!$C$66,,$E413='Commissioner plans'!$C$75,$E413='Commissioner plans'!$C$84,$E413='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W413=0,Q413,Q413/SUMIF($C$6:$C$455,$C413,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B413,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":361.65339095744685},{"$f":"IFERROR(IF($W413=0,R413,R413/SUMIF($C$6:$C$455,$C413,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B413,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":365.10678191489365},{"$f":"IFERROR(IF($W413=0,S413,S413/SUMIF($C$6:$C$455,$C413,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B413,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":370.52503324468091},{"$f":"IFERROR(IF($W413=0,T413,T413/SUMIF($C$6:$C$455,$C413,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B413,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.00282579787239},{"$f":"IFERROR(IF($W413=0,U413,U413/SUMIF($C$6:$C$455,$C413,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B413,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":381.54015957446819},null,{"$f":"IF(OR($E413='Impact of trust strategy'!$C$12,$E413='Impact of trust strategy'!$C$21,$E413='Impact of trust strategy'!$C$30,$E413='Impact of trust strategy'!$C$39,$E413='Impact of trust strategy'!$C$48,,$E413='Impact of trust strategy'!$C$57,,$E413='Impact of trust strategy'!$C$66,,$E413='Impact of trust strategy'!$C$75,$E413='Impact of trust strategy'!$C$84,$E413='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD413=0,X413,X413/SUMIF($C$6:$C$455,$C413,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B413,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":363.46165791223405},{"$f":"IFERROR(IF($AD413=0,Y413,Y413/SUMIF($C$6:$C$455,$C413,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B413,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":366.93231582446805},{"$f":"IFERROR(IF($AD413=0,Z413,Z413/SUMIF($C$6:$C$455,$C413,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B413,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":372.3776584109043},{"$f":"IFERROR(IF($AD413=0,AA413,AA413/SUMIF($C$6:$C$455,$C413,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B413,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":377.88283992686172},{"$f":"IFERROR(IF($AD413=0,AB413,AB413/SUMIF($C$6:$C$455,$C413,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B413,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":383.44786037234047},null,"JAC","JA","Everything else","Outpatient","25-34",360,363.46165791223405,366.93231582446805,372.3776584109043,377.88283992686172,383.44786037234047]
["JAD","JA",46,"Everything elseOutpatient",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Outpatient","35-44",{"$f":"'Historical volumes'!$G73","v":380},null,{"$f":"H414*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G414,'Demographic Change'!$B$16:$B$24,0))))","v":367.66619519094769},{"$f":"J414*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G414,'Demographic Change'!$B$16:$B$24,0))))","v":355.33239038189532},{"$f":"K414*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G414,'Demographic Change'!$B$16:$B$24,0))))","v":336.03960396039605},{"$f":"L414*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G414,'Demographic Change'!$B$16:$B$24,0))))","v":316.54879773691653},{"$f":"M414*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G414,'Demographic Change'!$B$16:$B$24,0))))","v":296.85997171145681},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E414,E414='Non-Demographic Change'!$C$20,E414='Non-Demographic Change'!$C$29,E414='Non-Demographic Change'!$C$38,E414='Non-Demographic Change'!$C$47,E414='Non-Demographic Change'!$C$56,E414='Non-Demographic Change'!$C$65,E414='Non-Demographic Change'!$C$74,E414='Non-Demographic Change'!$C$83,E414='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P414=0,J414,(J414/SUMIF($C$6:$C$455,$C414,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B414,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":367.66619519094769},{"$f":"IFERROR(IF($P414=0,K414,(K414/SUMIF($C$6:$C$455,$C414,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B414,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":355.33239038189532},{"$f":"IFERROR(IF($P414=0,L414,(L414/SUMIF($C$6:$C$455,$C414,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B414,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":336.03960396039605},{"$f":"IFERROR(IF($P414=0,M414,(M414/SUMIF($C$6:$C$455,$C414,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B414,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":316.54879773691653},{"$f":"IFERROR(IF($P414=0,N414,(N414/SUMIF($C$6:$C$455,$C414,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B414,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":296.85997171145681},null,{"$f":"IF(OR($E414='Commissioner plans'!$C$12,$E414='Commissioner plans'!$C$21,$E414='Commissioner plans'!$C$30,$E414='Commissioner plans'!$C$39,$E414='Commissioner plans'!$C$48,,$E414='Commissioner plans'!$C$57,,$E414='Commissioner plans'!$C$66,,$E414='Commissioner plans'!$C$75,$E414='Commissioner plans'!$C$84,$E414='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W414=0,Q414,Q414/SUMIF($C$6:$C$455,$C414,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B414,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":365.82786421499293},{"$f":"IFERROR(IF($W414=0,R414,R414/SUMIF($C$6:$C$455,$C414,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B414,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":353.55572842998583},{"$f":"IFERROR(IF($W414=0,S414,S414/SUMIF($C$6:$C$455,$C414,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B414,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":334.35940594059406},{"$f":"IFERROR(IF($W414=0,T414,T414/SUMIF($C$6:$C$455,$C414,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B414,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":314.96605374823196},{"$f":"IFERROR(IF($W414=0,U414,U414/SUMIF($C$6:$C$455,$C414,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B414,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":295.37567185289953},null,{"$f":"IF(OR($E414='Impact of trust strategy'!$C$12,$E414='Impact of trust strategy'!$C$21,$E414='Impact of trust strategy'!$C$30,$E414='Impact of trust strategy'!$C$39,$E414='Impact of trust strategy'!$C$48,,$E414='Impact of trust strategy'!$C$57,,$E414='Impact of trust strategy'!$C$66,,$E414='Impact of trust strategy'!$C$75,$E414='Impact of trust strategy'!$C$84,$E414='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD414=0,X414,X414/SUMIF($C$6:$C$455,$C414,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B414,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":367.65700353606786},{"$f":"IFERROR(IF($AD414=0,Y414,Y414/SUMIF($C$6:$C$455,$C414,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B414,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":355.32350707213573},{"$f":"IFERROR(IF($AD414=0,Z414,Z414/SUMIF($C$6:$C$455,$C414,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B414,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":336.03120297029699},{"$f":"IFERROR(IF($AD414=0,AA414,AA414/SUMIF($C$6:$C$455,$C414,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B414,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":316.54088401697311},{"$f":"IFERROR(IF($AD414=0,AB414,AB414/SUMIF($C$6:$C$455,$C414,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B414,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":296.85255021216398},null,"JAD","JA","Everything else","Outpatient","35-44",380,367.65700353606786,355.32350707213573,336.03120297029699,316.54088401697311,296.85255021216398]
["JAE","JA",46,"Everything elseOutpatient",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Outpatient","45-54",{"$f":"'Historical volumes'!$H73","v":400},null,{"$f":"H415*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G415,'Demographic Change'!$B$16:$B$24,0))))","v":396.89783743475016},{"$f":"J415*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G415,'Demographic Change'!$B$16:$B$24,0))))","v":393.79567486950032},{"$f":"K415*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G415,'Demographic Change'!$B$16:$B$24,0))))","v":388.93363161819531},{"$f":"L415*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G415,'Demographic Change'!$B$16:$B$24,0))))","v":384.01193139448168},{"$f":"M415*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G415,'Demographic Change'!$B$16:$B$24,0))))","v":379.03057419835937},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E415,E415='Non-Demographic Change'!$C$20,E415='Non-Demographic Change'!$C$29,E415='Non-Demographic Change'!$C$38,E415='Non-Demographic Change'!$C$47,E415='Non-Demographic Change'!$C$56,E415='Non-Demographic Change'!$C$65,E415='Non-Demographic Change'!$C$74,E415='Non-Demographic Change'!$C$83,E415='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P415=0,J415,(J415/SUMIF($C$6:$C$455,$C415,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B415,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.89783743475016},{"$f":"IFERROR(IF($P415=0,K415,(K415/SUMIF($C$6:$C$455,$C415,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B415,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.79567486950032},{"$f":"IFERROR(IF($P415=0,L415,(L415/SUMIF($C$6:$C$455,$C415,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B415,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":388.93363161819531},{"$f":"IFERROR(IF($P415=0,M415,(M415/SUMIF($C$6:$C$455,$C415,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B415,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":384.01193139448168},{"$f":"IFERROR(IF($P415=0,N415,(N415/SUMIF($C$6:$C$455,$C415,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B415,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":379.03057419835937},null,{"$f":"IF(OR($E415='Commissioner plans'!$C$12,$E415='Commissioner plans'!$C$21,$E415='Commissioner plans'!$C$30,$E415='Commissioner plans'!$C$39,$E415='Commissioner plans'!$C$48,,$E415='Commissioner plans'!$C$57,,$E415='Commissioner plans'!$C$66,,$E415='Commissioner plans'!$C$75,$E415='Commissioner plans'!$C$84,$E415='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W415=0,Q415,Q415/SUMIF($C$6:$C$455,$C415,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B415,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.91334824757638},{"$f":"IFERROR(IF($W415=0,R415,R415/SUMIF($C$6:$C$455,$C415,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B415,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":391.82669649515282},{"$f":"IFERROR(IF($W415=0,S415,S415/SUMIF($C$6:$C$455,$C415,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B415,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":386.98896346010434},{"$f":"IFERROR(IF($W415=0,T415,T415/SUMIF($C$6:$C$455,$C415,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B415,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":382.09187173750928},{"$f":"IFERROR(IF($W415=0,U415,U415/SUMIF($C$6:$C$455,$C415,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B415,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":377.13542132736757},null,{"$f":"IF(OR($E415='Impact of trust strategy'!$C$12,$E415='Impact of trust strategy'!$C$21,$E415='Impact of trust strategy'!$C$30,$E415='Impact of trust strategy'!$C$39,$E415='Impact of trust strategy'!$C$48,,$E415='Impact of trust strategy'!$C$57,,$E415='Impact of trust strategy'!$C$66,,$E415='Impact of trust strategy'!$C$75,$E415='Impact of trust strategy'!$C$84,$E415='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD415=0,X415,X415/SUMIF($C$6:$C$455,$C415,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B415,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.8879149888142},{"$f":"IFERROR(IF($AD415=0,Y415,Y415/SUMIF($C$6:$C$455,$C415,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B415,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":393.78582997762857},{"$f":"IFERROR(IF($AD415=0,Z415,Z415/SUMIF($C$6:$C$455,$C415,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B415,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":388.92390827740485},{"$f":"IFERROR(IF($AD415=0,AA415,AA415/SUMIF($C$6:$C$455,$C415,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B415,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":384.00233109619677},{"$f":"IFERROR(IF($AD415=0,AB415,AB415/SUMIF($C$6:$C$455,$C415,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B415,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":379.02109843400439},null,"JAE","JA","Everything else","Outpatient","45-54",400,396.8879149888142,393.78582997762857,388.92390827740485,384.00233109619677,379.02109843400439]
["JAF","JA",46,"Everything elseOutpatient",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Outpatient","55-64",{"$f":"'Historical volumes'!$I73","v":420},null,{"$f":"H416*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G416,'Demographic Change'!$B$16:$B$24,0))))","v":428.7143386439422},{"$f":"J416*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G416,'Demographic Change'!$B$16:$B$24,0))))","v":437.4286772878844},{"$f":"K416*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G416,'Demographic Change'!$B$16:$B$24,0))))","v":451.06039273805106},{"$f":"L416*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G416,'Demographic Change'!$B$16:$B$24,0))))","v":464.81659874027412},{"$f":"M416*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G416,'Demographic Change'!$B$16:$B$24,0))))","v":478.6972952945535},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E416,E416='Non-Demographic Change'!$C$20,E416='Non-Demographic Change'!$C$29,E416='Non-Demographic Change'!$C$38,E416='Non-Demographic Change'!$C$47,E416='Non-Demographic Change'!$C$56,E416='Non-Demographic Change'!$C$65,E416='Non-Demographic Change'!$C$74,E416='Non-Demographic Change'!$C$83,E416='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P416=0,J416,(J416/SUMIF($C$6:$C$455,$C416,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B416,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":428.7143386439422},{"$f":"IFERROR(IF($P416=0,K416,(K416/SUMIF($C$6:$C$455,$C416,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B416,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":437.4286772878844},{"$f":"IFERROR(IF($P416=0,L416,(L416/SUMIF($C$6:$C$455,$C416,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B416,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.06039273805106},{"$f":"IFERROR(IF($P416=0,M416,(M416/SUMIF($C$6:$C$455,$C416,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B416,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.81659874027412},{"$f":"IFERROR(IF($P416=0,N416,(N416/SUMIF($C$6:$C$455,$C416,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B416,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":478.6972952945535},null,{"$f":"IF(OR($E416='Commissioner plans'!$C$12,$E416='Commissioner plans'!$C$21,$E416='Commissioner plans'!$C$30,$E416='Commissioner plans'!$C$39,$E416='Commissioner plans'!$C$48,,$E416='Commissioner plans'!$C$57,,$E416='Commissioner plans'!$C$66,,$E416='Commissioner plans'!$C$75,$E416='Commissioner plans'!$C$84,$E416='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W416=0,Q416,Q416/SUMIF($C$6:$C$455,$C416,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B416,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":426.57076695072249},{"$f":"IFERROR(IF($W416=0,R416,R416/SUMIF($C$6:$C$455,$C416,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B416,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":435.241533901445},{"$f":"IFERROR(IF($W416=0,S416,S416/SUMIF($C$6:$C$455,$C416,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B416,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":448.80509077436079},{"$f":"IFERROR(IF($W416=0,T416,T416/SUMIF($C$6:$C$455,$C416,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B416,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":462.49251574657274},{"$f":"IFERROR(IF($W416=0,U416,U416/SUMIF($C$6:$C$455,$C416,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B416,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":476.30380881808071},null,{"$f":"IF(OR($E416='Impact of trust strategy'!$C$12,$E416='Impact of trust strategy'!$C$21,$E416='Impact of trust strategy'!$C$30,$E416='Impact of trust strategy'!$C$39,$E416='Impact of trust strategy'!$C$48,,$E416='Impact of trust strategy'!$C$57,,$E416='Impact of trust strategy'!$C$66,,$E416='Impact of trust strategy'!$C$75,$E416='Impact of trust strategy'!$C$84,$E416='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD416=0,X416,X416/SUMIF($C$6:$C$455,$C416,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B416,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":428.70362078547606},{"$f":"IFERROR(IF($AD416=0,Y416,Y416/SUMIF($C$6:$C$455,$C416,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B416,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":437.41774157095216},{"$f":"IFERROR(IF($AD416=0,Z416,Z416/SUMIF($C$6:$C$455,$C416,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B416,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":451.04911622823255},{"$f":"IFERROR(IF($AD416=0,AA416,AA416/SUMIF($C$6:$C$455,$C416,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B416,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":464.80497832530557},{"$f":"IFERROR(IF($AD416=0,AB416,AB416/SUMIF($C$6:$C$455,$C416,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B416,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":478.68532786217105},null,"JAF","JA","Everything else","Outpatient","55-64",420,428.70362078547606,437.41774157095216,451.04911622823255,464.80497832530557,478.68532786217105]
["JAG","JA",46,"Everything elseOutpatient",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Outpatient","65-74",{"$f":"'Historical volumes'!$J73","v":440},null,{"$f":"H417*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G417,'Demographic Change'!$B$16:$B$24,0))))","v":451.59641184408991},{"$f":"J417*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G417,'Demographic Change'!$B$16:$B$24,0))))","v":463.19282368817977},{"$f":"K417*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G417,'Demographic Change'!$B$16:$B$24,0))))","v":481.35587838374221},{"$f":"L417*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G417,'Demographic Change'!$B$16:$B$24,0))))","v":499.69357783599276},{"$f":"M417*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G417,'Demographic Change'!$B$16:$B$24,0))))","v":518.20592204493141},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E417,E417='Non-Demographic Change'!$C$20,E417='Non-Demographic Change'!$C$29,E417='Non-Demographic Change'!$C$38,E417='Non-Demographic Change'!$C$47,E417='Non-Demographic Change'!$C$56,E417='Non-Demographic Change'!$C$65,E417='Non-Demographic Change'!$C$74,E417='Non-Demographic Change'!$C$83,E417='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P417=0,J417,(J417/SUMIF($C$6:$C$455,$C417,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B417,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.59641184408991},{"$f":"IFERROR(IF($P417=0,K417,(K417/SUMIF($C$6:$C$455,$C417,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B417,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.19282368817977},{"$f":"IFERROR(IF($P417=0,L417,(L417/SUMIF($C$6:$C$455,$C417,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B417,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.35587838374221},{"$f":"IFERROR(IF($P417=0,M417,(M417/SUMIF($C$6:$C$455,$C417,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B417,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":499.69357783599276},{"$f":"IFERROR(IF($P417=0,N417,(N417/SUMIF($C$6:$C$455,$C417,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B417,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":518.20592204493141},null,{"$f":"IF(OR($E417='Commissioner plans'!$C$12,$E417='Commissioner plans'!$C$21,$E417='Commissioner plans'!$C$30,$E417='Commissioner plans'!$C$39,$E417='Commissioner plans'!$C$48,,$E417='Commissioner plans'!$C$57,,$E417='Commissioner plans'!$C$66,,$E417='Commissioner plans'!$C$75,$E417='Commissioner plans'!$C$84,$E417='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W417=0,Q417,Q417/SUMIF($C$6:$C$455,$C417,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B417,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":449.33842978486945},{"$f":"IFERROR(IF($W417=0,R417,R417/SUMIF($C$6:$C$455,$C417,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B417,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.87685956973888},{"$f":"IFERROR(IF($W417=0,S417,S417/SUMIF($C$6:$C$455,$C417,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B417,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":478.94909899182352},{"$f":"IFERROR(IF($W417=0,T417,T417/SUMIF($C$6:$C$455,$C417,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B417,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":497.19510994681281},{"$f":"IFERROR(IF($W417=0,U417,U417/SUMIF($C$6:$C$455,$C417,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B417,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":515.6148924347068},null,{"$f":"IF(OR($E417='Impact of trust strategy'!$C$12,$E417='Impact of trust strategy'!$C$21,$E417='Impact of trust strategy'!$C$30,$E417='Impact of trust strategy'!$C$39,$E417='Impact of trust strategy'!$C$48,,$E417='Impact of trust strategy'!$C$57,,$E417='Impact of trust strategy'!$C$66,,$E417='Impact of trust strategy'!$C$75,$E417='Impact of trust strategy'!$C$84,$E417='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD417=0,X417,X417/SUMIF($C$6:$C$455,$C417,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B417,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":451.58512193379374},{"$f":"IFERROR(IF($AD417=0,Y417,Y417/SUMIF($C$6:$C$455,$C417,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B417,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":463.18124386758751},{"$f":"IFERROR(IF($AD417=0,Z417,Z417/SUMIF($C$6:$C$455,$C417,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B417,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":481.34384448678259},{"$f":"IFERROR(IF($AD417=0,AA417,AA417/SUMIF($C$6:$C$455,$C417,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B417,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":499.68108549654681},{"$f":"IFERROR(IF($AD417=0,AB417,AB417/SUMIF($C$6:$C$455,$C417,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B417,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":518.19296689688031},null,"JAG","JA","Everything else","Outpatient","65-74",440,451.58512193379374,463.18124386758751,481.34384448678259,499.68108549654681,518.19296689688031]
["JAH","JA",46,"Everything elseOutpatient",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Outpatient","75-84",{"$f":"'Historical volumes'!$K73","v":460},null,{"$f":"H418*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G418,'Demographic Change'!$B$16:$B$24,0))))","v":464.09293129016316},{"$f":"J418*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G418,'Demographic Change'!$B$16:$B$24,0))))","v":468.18586258032633},{"$f":"K418*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G418,'Demographic Change'!$B$16:$B$24,0))))","v":474.5905420991927},{"$f":"L418*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G418,'Demographic Change'!$B$16:$B$24,0))))","v":481.07101664195102},{"$f":"M418*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G418,'Demographic Change'!$B$16:$B$24,0))))","v":487.62728620860116},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E418,E418='Non-Demographic Change'!$C$20,E418='Non-Demographic Change'!$C$29,E418='Non-Demographic Change'!$C$38,E418='Non-Demographic Change'!$C$47,E418='Non-Demographic Change'!$C$56,E418='Non-Demographic Change'!$C$65,E418='Non-Demographic Change'!$C$74,E418='Non-Demographic Change'!$C$83,E418='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P418=0,J418,(J418/SUMIF($C$6:$C$455,$C418,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B418,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.09293129016316},{"$f":"IFERROR(IF($P418=0,K418,(K418/SUMIF($C$6:$C$455,$C418,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B418,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.18586258032633},{"$f":"IFERROR(IF($P418=0,L418,(L418/SUMIF($C$6:$C$455,$C418,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B418,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.5905420991927},{"$f":"IFERROR(IF($P418=0,M418,(M418/SUMIF($C$6:$C$455,$C418,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B418,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":481.07101664195102},{"$f":"IFERROR(IF($P418=0,N418,(N418/SUMIF($C$6:$C$455,$C418,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B418,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":487.62728620860116},null,{"$f":"IF(OR($E418='Commissioner plans'!$C$12,$E418='Commissioner plans'!$C$21,$E418='Commissioner plans'!$C$30,$E418='Commissioner plans'!$C$39,$E418='Commissioner plans'!$C$48,,$E418='Commissioner plans'!$C$57,,$E418='Commissioner plans'!$C$66,,$E418='Commissioner plans'!$C$75,$E418='Commissioner plans'!$C$84,$E418='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W418=0,Q418,Q418/SUMIF($C$6:$C$455,$C418,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B418,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":461.77246663371233},{"$f":"IFERROR(IF($W418=0,R418,R418/SUMIF($C$6:$C$455,$C418,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B418,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.84493326742472},{"$f":"IFERROR(IF($W418=0,S418,S418/SUMIF($C$6:$C$455,$C418,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B418,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":472.21758938869675},{"$f":"IFERROR(IF($W418=0,T418,T418/SUMIF($C$6:$C$455,$C418,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B418,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":478.66566155874125},{"$f":"IFERROR(IF($W418=0,U418,U418/SUMIF($C$6:$C$455,$C418,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B418,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":485.18914977755816},null,{"$f":"IF(OR($E418='Impact of trust strategy'!$C$12,$E418='Impact of trust strategy'!$C$21,$E418='Impact of trust strategy'!$C$30,$E418='Impact of trust strategy'!$C$39,$E418='Impact of trust strategy'!$C$48,,$E418='Impact of trust strategy'!$C$57,,$E418='Impact of trust strategy'!$C$66,,$E418='Impact of trust strategy'!$C$75,$E418='Impact of trust strategy'!$C$84,$E418='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD418=0,X418,X418/SUMIF($C$6:$C$455,$C418,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B418,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.08132896688085},{"$f":"IFERROR(IF($AD418=0,Y418,Y418/SUMIF($C$6:$C$455,$C418,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B418,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.17415793376182},{"$f":"IFERROR(IF($AD418=0,Z418,Z418/SUMIF($C$6:$C$455,$C418,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B418,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":474.57867733564018},{"$f":"IFERROR(IF($AD418=0,AA418,AA418/SUMIF($C$6:$C$455,$C418,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B418,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":481.05898986653489},{"$f":"IFERROR(IF($AD418=0,AB418,AB418/SUMIF($C$6:$C$455,$C418,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B418,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":487.61509552644588},null,"JAH","JA","Everything else","Outpatient","75-84",460,464.08132896688085,468.17415793376182,474.57867733564018,481.05898986653489,487.61509552644588]
["JAI","JA",46,"Everything elseOutpatient",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Outpatient","85+",{"$f":"'Historical volumes'!$L73","v":480},null,{"$f":"H419*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G419,'Demographic Change'!$B$16:$B$24,0))))","v":460.24035588606336},{"$f":"J419*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G419,'Demographic Change'!$B$16:$B$24,0))))","v":440.48071177212665},{"$f":"K419*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G419,'Demographic Change'!$B$16:$B$24,0))))","v":409.56642985193542},{"$f":"L419*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G419,'Demographic Change'!$B$16:$B$24,0))))","v":378.36531438815479},{"$f":"M419*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G419,'Demographic Change'!$B$16:$B$24,0))))","v":346.84549498705258},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E419,E419='Non-Demographic Change'!$C$20,E419='Non-Demographic Change'!$C$29,E419='Non-Demographic Change'!$C$38,E419='Non-Demographic Change'!$C$47,E419='Non-Demographic Change'!$C$56,E419='Non-Demographic Change'!$C$65,E419='Non-Demographic Change'!$C$74,E419='Non-Demographic Change'!$C$83,E419='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P419=0,J419,(J419/SUMIF($C$6:$C$455,$C419,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B419,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.24035588606336},{"$f":"IFERROR(IF($P419=0,K419,(K419/SUMIF($C$6:$C$455,$C419,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B419,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":440.48071177212665},{"$f":"IFERROR(IF($P419=0,L419,(L419/SUMIF($C$6:$C$455,$C419,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B419,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.56642985193542},{"$f":"IFERROR(IF($P419=0,M419,(M419/SUMIF($C$6:$C$455,$C419,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B419,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":378.36531438815479},{"$f":"IFERROR(IF($P419=0,N419,(N419/SUMIF($C$6:$C$455,$C419,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B419,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":346.84549498705258},null,{"$f":"IF(OR($E419='Commissioner plans'!$C$12,$E419='Commissioner plans'!$C$21,$E419='Commissioner plans'!$C$30,$E419='Commissioner plans'!$C$39,$E419='Commissioner plans'!$C$48,,$E419='Commissioner plans'!$C$57,,$E419='Commissioner plans'!$C$66,,$E419='Commissioner plans'!$C$75,$E419='Commissioner plans'!$C$84,$E419='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W419=0,Q419,Q419/SUMIF($C$6:$C$455,$C419,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B419,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.93915410663305},{"$f":"IFERROR(IF($W419=0,R419,R419/SUMIF($C$6:$C$455,$C419,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B419,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":438.27830821326603},{"$f":"IFERROR(IF($W419=0,S419,S419/SUMIF($C$6:$C$455,$C419,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B419,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":407.51859770267572},{"$f":"IFERROR(IF($W419=0,T419,T419/SUMIF($C$6:$C$455,$C419,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B419,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":376.473487816214},{"$f":"IFERROR(IF($W419=0,U419,U419/SUMIF($C$6:$C$455,$C419,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B419,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":345.11126751211731},null,{"$f":"IF(OR($E419='Impact of trust strategy'!$C$12,$E419='Impact of trust strategy'!$C$21,$E419='Impact of trust strategy'!$C$30,$E419='Impact of trust strategy'!$C$39,$E419='Impact of trust strategy'!$C$48,,$E419='Impact of trust strategy'!$C$57,,$E419='Impact of trust strategy'!$C$66,,$E419='Impact of trust strategy'!$C$75,$E419='Impact of trust strategy'!$C$84,$E419='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD419=0,X419,X419/SUMIF($C$6:$C$455,$C419,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B419,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":460.22884987716617},{"$f":"IFERROR(IF($AD419=0,Y419,Y419/SUMIF($C$6:$C$455,$C419,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B419,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":440.46969975433234},{"$f":"IFERROR(IF($AD419=0,Z419,Z419/SUMIF($C$6:$C$455,$C419,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B419,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":409.55619069118904},{"$f":"IFERROR(IF($AD419=0,AA419,AA419/SUMIF($C$6:$C$455,$C419,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B419,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":378.35585525529501},{"$f":"IFERROR(IF($AD419=0,AB419,AB419/SUMIF($C$6:$C$455,$C419,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B419,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":346.83682384967784},null,"JAI","JA","Everything else","Outpatient","85+",480,460.22884987716617,440.46969975433234,409.55619069118904,378.35585525529501,346.83682384967784]
["JBA","JB",47,"Everything elseElective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Elective","0-18",{"$f":"'Historical volumes'!$D74","v":350},null,{"$f":"H420*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G420,'Demographic Change'!$B$16:$B$24,0))))","v":353.9264208529242},{"$f":"J420*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G420,'Demographic Change'!$B$16:$B$24,0))))","v":357.85284170584839},{"$f":"K420*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G420,'Demographic Change'!$B$16:$B$24,0))))","v":364.00230965932525},{"$f":"L420*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G420,'Demographic Change'!$B$16:$B$24,0))))","v":370.20951909593333},{"$f":"M420*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G420,'Demographic Change'!$B$16:$B$24,0))))","v":376.47447001567269},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E420,E420='Non-Demographic Change'!$C$20,E420='Non-Demographic Change'!$C$29,E420='Non-Demographic Change'!$C$38,E420='Non-Demographic Change'!$C$47,E420='Non-Demographic Change'!$C$56,E420='Non-Demographic Change'!$C$65,E420='Non-Demographic Change'!$C$74,E420='Non-Demographic Change'!$C$83,E420='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P420=0,J420,(J420/SUMIF($C$6:$C$455,$C420,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B420,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":353.9264208529242},{"$f":"IFERROR(IF($P420=0,K420,(K420/SUMIF($C$6:$C$455,$C420,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B420,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":357.85284170584839},{"$f":"IFERROR(IF($P420=0,L420,(L420/SUMIF($C$6:$C$455,$C420,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B420,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":364.00230965932525},{"$f":"IFERROR(IF($P420=0,M420,(M420/SUMIF($C$6:$C$455,$C420,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B420,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":370.20951909593333},{"$f":"IFERROR(IF($P420=0,N420,(N420/SUMIF($C$6:$C$455,$C420,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B420,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":376.47447001567269},null,{"$f":"IF(OR($E420='Commissioner plans'!$C$12,$E420='Commissioner plans'!$C$21,$E420='Commissioner plans'!$C$30,$E420='Commissioner plans'!$C$39,$E420='Commissioner plans'!$C$48,,$E420='Commissioner plans'!$C$57,,$E420='Commissioner plans'!$C$66,,$E420='Commissioner plans'!$C$75,$E420='Commissioner plans'!$C$84,$E420='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W420=0,Q420,Q420/SUMIF($C$6:$C$455,$C420,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B420,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":352.15678874865955},{"$f":"IFERROR(IF($W420=0,R420,R420/SUMIF($C$6:$C$455,$C420,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B420,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":356.06357749731916},{"$f":"IFERROR(IF($W420=0,S420,S420/SUMIF($C$6:$C$455,$C420,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B420,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":362.18229811102862},{"$f":"IFERROR(IF($W420=0,T420,T420/SUMIF($C$6:$C$455,$C420,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B420,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":368.35847150045367},{"$f":"IFERROR(IF($W420=0,U420,U420/SUMIF($C$6:$C$455,$C420,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B420,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":374.59209766559434},null,{"$f":"IF(OR($E420='Impact of trust strategy'!$C$12,$E420='Impact of trust strategy'!$C$21,$E420='Impact of trust strategy'!$C$30,$E420='Impact of trust strategy'!$C$39,$E420='Impact of trust strategy'!$C$48,,$E420='Impact of trust strategy'!$C$57,,$E420='Impact of trust strategy'!$C$66,,$E420='Impact of trust strategy'!$C$75,$E420='Impact of trust strategy'!$C$84,$E420='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD420=0,X420,X420/SUMIF($C$6:$C$455,$C420,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B420,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":353.91757269240281},{"$f":"IFERROR(IF($AD420=0,Y420,Y420/SUMIF($C$6:$C$455,$C420,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B420,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":357.84389538480571},{"$f":"IFERROR(IF($AD420=0,Z420,Z420/SUMIF($C$6:$C$455,$C420,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B420,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":363.99320960158371},{"$f":"IFERROR(IF($AD420=0,AA420,AA420/SUMIF($C$6:$C$455,$C420,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B420,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":370.20026385795592},{"$f":"IFERROR(IF($AD420=0,AB420,AB420/SUMIF($C$6:$C$455,$C420,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B420,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":376.46505815392226},null,"JBA","JB","Everything else","Elective","0-18",350,353.91757269240281,357.84389538480571,363.99320960158371,370.20026385795592,376.46505815392226]
["JBB","JB",47,"Everything elseElective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Elective","19-24",{"$f":"'Historical volumes'!$E74","v":370},null,{"$f":"H421*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G421,'Demographic Change'!$B$16:$B$24,0))))","v":375.65636424061154},{"$f":"J421*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G421,'Demographic Change'!$B$16:$B$24,0))))","v":381.31272848122308},{"$f":"K421*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G421,'Demographic Change'!$B$16:$B$24,0))))","v":390.16616816218016},{"$f":"L421*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G421,'Demographic Change'!$B$16:$B$24,0))))","v":399.11183117314727},{"$f":"M421*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G421,'Demographic Change'!$B$16:$B$24,0))))","v":408.14971751412429},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E421,E421='Non-Demographic Change'!$C$20,E421='Non-Demographic Change'!$C$29,E421='Non-Demographic Change'!$C$38,E421='Non-Demographic Change'!$C$47,E421='Non-Demographic Change'!$C$56,E421='Non-Demographic Change'!$C$65,E421='Non-Demographic Change'!$C$74,E421='Non-Demographic Change'!$C$83,E421='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P421=0,J421,(J421/SUMIF($C$6:$C$455,$C421,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B421,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":375.65636424061154},{"$f":"IFERROR(IF($P421=0,K421,(K421/SUMIF($C$6:$C$455,$C421,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B421,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":381.31272848122308},{"$f":"IFERROR(IF($P421=0,L421,(L421/SUMIF($C$6:$C$455,$C421,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B421,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":390.16616816218016},{"$f":"IFERROR(IF($P421=0,M421,(M421/SUMIF($C$6:$C$455,$C421,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B421,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.11183117314727},{"$f":"IFERROR(IF($P421=0,N421,(N421/SUMIF($C$6:$C$455,$C421,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B421,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.14971751412429},null,{"$f":"IF(OR($E421='Commissioner plans'!$C$12,$E421='Commissioner plans'!$C$21,$E421='Commissioner plans'!$C$30,$E421='Commissioner plans'!$C$39,$E421='Commissioner plans'!$C$48,,$E421='Commissioner plans'!$C$57,,$E421='Commissioner plans'!$C$66,,$E421='Commissioner plans'!$C$75,$E421='Commissioner plans'!$C$84,$E421='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W421=0,Q421,Q421/SUMIF($C$6:$C$455,$C421,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B421,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":373.77808241940846},{"$f":"IFERROR(IF($W421=0,R421,R421/SUMIF($C$6:$C$455,$C421,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B421,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":379.40616483881695},{"$f":"IFERROR(IF($W421=0,S421,S421/SUMIF($C$6:$C$455,$C421,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B421,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":388.21533732136925},{"$f":"IFERROR(IF($W421=0,T421,T421/SUMIF($C$6:$C$455,$C421,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B421,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.11627201728152},{"$f":"IFERROR(IF($W421=0,U421,U421/SUMIF($C$6:$C$455,$C421,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B421,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":406.10896892655364},null,{"$f":"IF(OR($E421='Impact of trust strategy'!$C$12,$E421='Impact of trust strategy'!$C$21,$E421='Impact of trust strategy'!$C$30,$E421='Impact of trust strategy'!$C$39,$E421='Impact of trust strategy'!$C$48,,$E421='Impact of trust strategy'!$C$57,,$E421='Impact of trust strategy'!$C$66,,$E421='Impact of trust strategy'!$C$75,$E421='Impact of trust strategy'!$C$84,$E421='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD421=0,X421,X421/SUMIF($C$6:$C$455,$C421,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B421,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":375.64697283150548},{"$f":"IFERROR(IF($AD421=0,Y421,Y421/SUMIF($C$6:$C$455,$C421,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B421,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":381.30319566301097},{"$f":"IFERROR(IF($AD421=0,Z421,Z421/SUMIF($C$6:$C$455,$C421,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B421,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":390.15641400797603},{"$f":"IFERROR(IF($AD421=0,AA421,AA421/SUMIF($C$6:$C$455,$C421,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B421,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.10185337736789},{"$f":"IFERROR(IF($AD421=0,AB421,AB421/SUMIF($C$6:$C$455,$C421,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B421,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":408.13951377118639},null,"JBB","JB","Everything else","Elective","19-24",370,375.64697283150548,381.30319566301097,390.15641400797603,399.10185337736789,408.13951377118639]
["JBC","JB",47,"Everything elseElective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Elective","25-34",{"$f":"'Historical volumes'!$F74","v":390},null,{"$f":"H422*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G422,'Demographic Change'!$B$16:$B$24,0))))","v":393.75997340425533},{"$f":"J422*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G422,'Demographic Change'!$B$16:$B$24,0))))","v":397.51994680851067},{"$f":"K422*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G422,'Demographic Change'!$B$16:$B$24,0))))","v":403.419215425532},{"$f":"L422*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G422,'Demographic Change'!$B$16:$B$24,0))))","v":409.38331117021283},{"$f":"M422*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G422,'Demographic Change'!$B$16:$B$24,0))))","v":415.41223404255328},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E422,E422='Non-Demographic Change'!$C$20,E422='Non-Demographic Change'!$C$29,E422='Non-Demographic Change'!$C$38,E422='Non-Demographic Change'!$C$47,E422='Non-Demographic Change'!$C$56,E422='Non-Demographic Change'!$C$65,E422='Non-Demographic Change'!$C$74,E422='Non-Demographic Change'!$C$83,E422='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P422=0,J422,(J422/SUMIF($C$6:$C$455,$C422,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B422,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":393.75997340425533},{"$f":"IFERROR(IF($P422=0,K422,(K422/SUMIF($C$6:$C$455,$C422,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B422,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.51994680851067},{"$f":"IFERROR(IF($P422=0,L422,(L422/SUMIF($C$6:$C$455,$C422,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B422,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":403.419215425532},{"$f":"IFERROR(IF($P422=0,M422,(M422/SUMIF($C$6:$C$455,$C422,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B422,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":409.38331117021283},{"$f":"IFERROR(IF($P422=0,N422,(N422/SUMIF($C$6:$C$455,$C422,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B422,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":415.41223404255328},null,{"$f":"IF(OR($E422='Commissioner plans'!$C$12,$E422='Commissioner plans'!$C$21,$E422='Commissioner plans'!$C$30,$E422='Commissioner plans'!$C$39,$E422='Commissioner plans'!$C$48,,$E422='Commissioner plans'!$C$57,,$E422='Commissioner plans'!$C$66,,$E422='Commissioner plans'!$C$75,$E422='Commissioner plans'!$C$84,$E422='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W422=0,Q422,Q422/SUMIF($C$6:$C$455,$C422,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B422,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":391.79117353723404},{"$f":"IFERROR(IF($W422=0,R422,R422/SUMIF($C$6:$C$455,$C422,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B422,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":395.53234707446813},{"$f":"IFERROR(IF($W422=0,S422,S422/SUMIF($C$6:$C$455,$C422,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B422,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":401.40211934840431},{"$f":"IFERROR(IF($W422=0,T422,T422/SUMIF($C$6:$C$455,$C422,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B422,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":407.33639461436178},{"$f":"IFERROR(IF($W422=0,U422,U422/SUMIF($C$6:$C$455,$C422,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B422,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":413.33517287234054},null,{"$f":"IF(OR($E422='Impact of trust strategy'!$C$12,$E422='Impact of trust strategy'!$C$21,$E422='Impact of trust strategy'!$C$30,$E422='Impact of trust strategy'!$C$39,$E422='Impact of trust strategy'!$C$48,,$E422='Impact of trust strategy'!$C$57,,$E422='Impact of trust strategy'!$C$66,,$E422='Impact of trust strategy'!$C$75,$E422='Impact of trust strategy'!$C$84,$E422='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD422=0,X422,X422/SUMIF($C$6:$C$455,$C422,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B422,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":393.75012940492019},{"$f":"IFERROR(IF($AD422=0,Y422,Y422/SUMIF($C$6:$C$455,$C422,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B422,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":397.51000880984043},{"$f":"IFERROR(IF($AD422=0,Z422,Z422/SUMIF($C$6:$C$455,$C422,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B422,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":403.40912994514628},{"$f":"IFERROR(IF($AD422=0,AA422,AA422/SUMIF($C$6:$C$455,$C422,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B422,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":409.37307658743356},{"$f":"IFERROR(IF($AD422=0,AB422,AB422/SUMIF($C$6:$C$455,$C422,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B422,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":415.40184873670222},null,"JBC","JB","Everything else","Elective","25-34",390,393.75012940492019,397.51000880984043,403.40912994514628,409.37307658743356,415.40184873670222]
["JBD","JB",47,"Everything elseElective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Elective","35-44",{"$f":"'Historical volumes'!$G74","v":410},null,{"$f":"H423*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G423,'Demographic Change'!$B$16:$B$24,0))))","v":396.6924737586541},{"$f":"J423*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G423,'Demographic Change'!$B$16:$B$24,0))))","v":383.38494751730815},{"$f":"K423*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G423,'Demographic Change'!$B$16:$B$24,0))))","v":362.56904637832207},{"$f":"L423*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G423,'Demographic Change'!$B$16:$B$24,0))))","v":341.53949229509419},{"$f":"M423*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G423,'Demographic Change'!$B$16:$B$24,0))))","v":320.29628526762451},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E423,E423='Non-Demographic Change'!$C$20,E423='Non-Demographic Change'!$C$29,E423='Non-Demographic Change'!$C$38,E423='Non-Demographic Change'!$C$47,E423='Non-Demographic Change'!$C$56,E423='Non-Demographic Change'!$C$65,E423='Non-Demographic Change'!$C$74,E423='Non-Demographic Change'!$C$83,E423='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P423=0,J423,(J423/SUMIF($C$6:$C$455,$C423,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B423,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":396.6924737586541},{"$f":"IFERROR(IF($P423=0,K423,(K423/SUMIF($C$6:$C$455,$C423,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B423,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.38494751730815},{"$f":"IFERROR(IF($P423=0,L423,(L423/SUMIF($C$6:$C$455,$C423,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B423,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":362.56904637832207},{"$f":"IFERROR(IF($P423=0,M423,(M423/SUMIF($C$6:$C$455,$C423,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B423,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":341.53949229509419},{"$f":"IFERROR(IF($P423=0,N423,(N423/SUMIF($C$6:$C$455,$C423,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B423,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":320.29628526762451},null,{"$f":"IF(OR($E423='Commissioner plans'!$C$12,$E423='Commissioner plans'!$C$21,$E423='Commissioner plans'!$C$30,$E423='Commissioner plans'!$C$39,$E423='Commissioner plans'!$C$48,,$E423='Commissioner plans'!$C$57,,$E423='Commissioner plans'!$C$66,,$E423='Commissioner plans'!$C$75,$E423='Commissioner plans'!$C$84,$E423='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W423=0,Q423,Q423/SUMIF($C$6:$C$455,$C423,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B423,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":394.70901138986085},{"$f":"IFERROR(IF($W423=0,R423,R423/SUMIF($C$6:$C$455,$C423,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B423,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":381.46802277972159},{"$f":"IFERROR(IF($W423=0,S423,S423/SUMIF($C$6:$C$455,$C423,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B423,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":360.75620114643044},{"$f":"IFERROR(IF($W423=0,T423,T423/SUMIF($C$6:$C$455,$C423,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B423,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":339.83179483361874},{"$f":"IFERROR(IF($W423=0,U423,U423/SUMIF($C$6:$C$455,$C423,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B423,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":318.69480384128639},null,{"$f":"IF(OR($E423='Impact of trust strategy'!$C$12,$E423='Impact of trust strategy'!$C$21,$E423='Impact of trust strategy'!$C$30,$E423='Impact of trust strategy'!$C$39,$E423='Impact of trust strategy'!$C$48,,$E423='Impact of trust strategy'!$C$57,,$E423='Impact of trust strategy'!$C$66,,$E423='Impact of trust strategy'!$C$75,$E423='Impact of trust strategy'!$C$84,$E423='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD423=0,X423,X423/SUMIF($C$6:$C$455,$C423,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B423,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":396.68255644681011},{"$f":"IFERROR(IF($AD423=0,Y423,Y423/SUMIF($C$6:$C$455,$C423,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B423,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":383.37536289362015},{"$f":"IFERROR(IF($AD423=0,Z423,Z423/SUMIF($C$6:$C$455,$C423,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B423,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":362.55998215216255},{"$f":"IFERROR(IF($AD423=0,AA423,AA423/SUMIF($C$6:$C$455,$C423,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B423,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":341.53095380778683},{"$f":"IFERROR(IF($AD423=0,AB423,AB423/SUMIF($C$6:$C$455,$C423,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B423,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":320.28827786049277},null,"JBD","JB","Everything else","Elective","35-44",410,{"$f":"AE423","v":396.68255644681011},{"$f":"AF423","v":383.37536289362015},{"$f":"AG423","v":362.55998215216255},{"$f":"AH423","v":341.53095380778683},{"$f":"AI423","v":320.28827786049277}]
["JBE","JB",47,"Everything elseElective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Elective","45-54",{"$f":"'Historical volumes'!$H74","v":430},null,{"$f":"H424*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G424,'Demographic Change'!$B$16:$B$24,0))))","v":426.66517524235644},{"$f":"J424*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G424,'Demographic Change'!$B$16:$B$24,0))))","v":423.33035048471288},{"$f":"K424*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G424,'Demographic Change'!$B$16:$B$24,0))))","v":418.10365398956003},{"$f":"L424*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G424,'Demographic Change'!$B$16:$B$24,0))))","v":412.81282624906788},{"$f":"M424*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G424,'Demographic Change'!$B$16:$B$24,0))))","v":407.45786726323644},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E424,E424='Non-Demographic Change'!$C$20,E424='Non-Demographic Change'!$C$29,E424='Non-Demographic Change'!$C$38,E424='Non-Demographic Change'!$C$47,E424='Non-Demographic Change'!$C$56,E424='Non-Demographic Change'!$C$65,E424='Non-Demographic Change'!$C$74,E424='Non-Demographic Change'!$C$83,E424='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P424=0,J424,(J424/SUMIF($C$6:$C$455,$C424,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B424,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.66517524235644},{"$f":"IFERROR(IF($P424=0,K424,(K424/SUMIF($C$6:$C$455,$C424,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B424,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.33035048471288},{"$f":"IFERROR(IF($P424=0,L424,(L424/SUMIF($C$6:$C$455,$C424,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B424,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":418.10365398956003},{"$f":"IFERROR(IF($P424=0,M424,(M424/SUMIF($C$6:$C$455,$C424,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B424,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.81282624906788},{"$f":"IFERROR(IF($P424=0,N424,(N424/SUMIF($C$6:$C$455,$C424,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B424,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":407.45786726323644},null,{"$f":"IF(OR($E424='Commissioner plans'!$C$12,$E424='Commissioner plans'!$C$21,$E424='Commissioner plans'!$C$30,$E424='Commissioner plans'!$C$39,$E424='Commissioner plans'!$C$48,,$E424='Commissioner plans'!$C$57,,$E424='Commissioner plans'!$C$66,,$E424='Commissioner plans'!$C$75,$E424='Commissioner plans'!$C$84,$E424='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W424=0,Q424,Q424/SUMIF($C$6:$C$455,$C424,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B424,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.53184936614468},{"$f":"IFERROR(IF($W424=0,R424,R424/SUMIF($C$6:$C$455,$C424,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B424,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":421.21369873228929},{"$f":"IFERROR(IF($W424=0,S424,S424/SUMIF($C$6:$C$455,$C424,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B424,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":416.01313571961225},{"$f":"IFERROR(IF($W424=0,T424,T424/SUMIF($C$6:$C$455,$C424,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B424,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.74876211782254},{"$f":"IFERROR(IF($W424=0,U424,U424/SUMIF($C$6:$C$455,$C424,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B424,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":405.42057792692026},null,{"$f":"IF(OR($E424='Impact of trust strategy'!$C$12,$E424='Impact of trust strategy'!$C$21,$E424='Impact of trust strategy'!$C$30,$E424='Impact of trust strategy'!$C$39,$E424='Impact of trust strategy'!$C$48,,$E424='Impact of trust strategy'!$C$57,,$E424='Impact of trust strategy'!$C$66,,$E424='Impact of trust strategy'!$C$75,$E424='Impact of trust strategy'!$C$84,$E424='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD424=0,X424,X424/SUMIF($C$6:$C$455,$C424,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B424,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.65450861297535},{"$f":"IFERROR(IF($AD424=0,Y424,Y424/SUMIF($C$6:$C$455,$C424,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B424,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":423.31976722595067},{"$f":"IFERROR(IF($AD424=0,Z424,Z424/SUMIF($C$6:$C$455,$C424,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B424,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":418.09320139821028},{"$f":"IFERROR(IF($AD424=0,AA424,AA424/SUMIF($C$6:$C$455,$C424,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B424,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.80250592841162},{"$f":"IFERROR(IF($AD424=0,AB424,AB424/SUMIF($C$6:$C$455,$C424,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B424,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":407.44768081655479},null,"JBE","JB","Everything else","Elective","45-54",430,426.65450861297535,423.31976722595067,418.09320139821028,412.80250592841162,407.44768081655479]
["JBF","JB",47,"Everything elseElective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Elective","55-64",{"$f":"'Historical volumes'!$I74","v":450},null,{"$f":"H425*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G425,'Demographic Change'!$B$16:$B$24,0))))","v":459.33679140422379},{"$f":"J425*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G425,'Demographic Change'!$B$16:$B$24,0))))","v":468.67358280844758},{"$f":"K425*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G425,'Demographic Change'!$B$16:$B$24,0))))","v":483.27899221934047},{"$f":"L425*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G425,'Demographic Change'!$B$16:$B$24,0))))","v":498.01778436457948},{"$f":"M425*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G425,'Demographic Change'!$B$16:$B$24,0))))","v":512.88995924416452},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E425,E425='Non-Demographic Change'!$C$20,E425='Non-Demographic Change'!$C$29,E425='Non-Demographic Change'!$C$38,E425='Non-Demographic Change'!$C$47,E425='Non-Demographic Change'!$C$56,E425='Non-Demographic Change'!$C$65,E425='Non-Demographic Change'!$C$74,E425='Non-Demographic Change'!$C$83,E425='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P425=0,J425,(J425/SUMIF($C$6:$C$455,$C425,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B425,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":459.33679140422379},{"$f":"IFERROR(IF($P425=0,K425,(K425/SUMIF($C$6:$C$455,$C425,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B425,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.67358280844758},{"$f":"IFERROR(IF($P425=0,L425,(L425/SUMIF($C$6:$C$455,$C425,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B425,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":483.27899221934047},{"$f":"IFERROR(IF($P425=0,M425,(M425/SUMIF($C$6:$C$455,$C425,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B425,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.01778436457948},{"$f":"IFERROR(IF($P425=0,N425,(N425/SUMIF($C$6:$C$455,$C425,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B425,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.88995924416452},null,{"$f":"IF(OR($E425='Commissioner plans'!$C$12,$E425='Commissioner plans'!$C$21,$E425='Commissioner plans'!$C$30,$E425='Commissioner plans'!$C$39,$E425='Commissioner plans'!$C$48,,$E425='Commissioner plans'!$C$57,,$E425='Commissioner plans'!$C$66,,$E425='Commissioner plans'!$C$75,$E425='Commissioner plans'!$C$84,$E425='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W425=0,Q425,Q425/SUMIF($C$6:$C$455,$C425,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B425,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":457.04010744720267},{"$f":"IFERROR(IF($W425=0,R425,R425/SUMIF($C$6:$C$455,$C425,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B425,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.33021489440534},{"$f":"IFERROR(IF($W425=0,S425,S425/SUMIF($C$6:$C$455,$C425,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B425,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":480.86259725824374},{"$f":"IFERROR(IF($W425=0,T425,T425/SUMIF($C$6:$C$455,$C425,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B425,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":495.52769544275657},{"$f":"IFERROR(IF($W425=0,U425,U425/SUMIF($C$6:$C$455,$C425,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B425,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":510.32550944794372},null,{"$f":"IF(OR($E425='Impact of trust strategy'!$C$12,$E425='Impact of trust strategy'!$C$21,$E425='Impact of trust strategy'!$C$30,$E425='Impact of trust strategy'!$C$39,$E425='Impact of trust strategy'!$C$48,,$E425='Impact of trust strategy'!$C$57,,$E425='Impact of trust strategy'!$C$66,,$E425='Impact of trust strategy'!$C$75,$E425='Impact of trust strategy'!$C$84,$E425='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD425=0,X425,X425/SUMIF($C$6:$C$455,$C425,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B425,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":459.32530798443861},{"$f":"IFERROR(IF($AD425=0,Y425,Y425/SUMIF($C$6:$C$455,$C425,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B425,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.66186596887729},{"$f":"IFERROR(IF($AD425=0,Z425,Z425/SUMIF($C$6:$C$455,$C425,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B425,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":483.26691024453493},{"$f":"IFERROR(IF($AD425=0,AA425,AA425/SUMIF($C$6:$C$455,$C425,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B425,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":498.00533391997027},{"$f":"IFERROR(IF($AD425=0,AB425,AB425/SUMIF($C$6:$C$455,$C425,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B425,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":512.87713699518338},null,"JBF","JB","Everything else","Elective","55-64",450,459.32530798443861,468.66186596887729,483.26691024453493,498.00533391997027,512.87713699518338]
["JBG","JB",47,"Everything elseElective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Elective","65-74",{"$f":"'Historical volumes'!$J74","v":470},null,{"$f":"H426*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G426,'Demographic Change'!$B$16:$B$24,0))))","v":482.38707628800512},{"$f":"J426*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G426,'Demographic Change'!$B$16:$B$24,0))))","v":494.77415257601018},{"$f":"K426*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G426,'Demographic Change'!$B$16:$B$24,0))))","v":514.17559736445185},{"$f":"L426*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G426,'Demographic Change'!$B$16:$B$24,0))))","v":533.76359450662858},{"$f":"M426*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G426,'Demographic Change'!$B$16:$B$24,0))))","v":553.53814400254032},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E426,E426='Non-Demographic Change'!$C$20,E426='Non-Demographic Change'!$C$29,E426='Non-Demographic Change'!$C$38,E426='Non-Demographic Change'!$C$47,E426='Non-Demographic Change'!$C$56,E426='Non-Demographic Change'!$C$65,E426='Non-Demographic Change'!$C$74,E426='Non-Demographic Change'!$C$83,E426='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P426=0,J426,(J426/SUMIF($C$6:$C$455,$C426,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B426,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.38707628800512},{"$f":"IFERROR(IF($P426=0,K426,(K426/SUMIF($C$6:$C$455,$C426,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B426,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.77415257601018},{"$f":"IFERROR(IF($P426=0,L426,(L426/SUMIF($C$6:$C$455,$C426,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B426,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":514.17559736445185},{"$f":"IFERROR(IF($P426=0,M426,(M426/SUMIF($C$6:$C$455,$C426,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B426,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.76359450662858},{"$f":"IFERROR(IF($P426=0,N426,(N426/SUMIF($C$6:$C$455,$C426,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B426,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.53814400254032},null,{"$f":"IF(OR($E426='Commissioner plans'!$C$12,$E426='Commissioner plans'!$C$21,$E426='Commissioner plans'!$C$30,$E426='Commissioner plans'!$C$39,$E426='Commissioner plans'!$C$48,,$E426='Commissioner plans'!$C$57,,$E426='Commissioner plans'!$C$66,,$E426='Commissioner plans'!$C$75,$E426='Commissioner plans'!$C$84,$E426='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W426=0,Q426,Q426/SUMIF($C$6:$C$455,$C426,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B426,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":479.97514090656512},{"$f":"IFERROR(IF($W426=0,R426,R426/SUMIF($C$6:$C$455,$C426,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B426,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":492.30028181313014},{"$f":"IFERROR(IF($W426=0,S426,S426/SUMIF($C$6:$C$455,$C426,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B426,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":511.60471937762958},{"$f":"IFERROR(IF($W426=0,T426,T426/SUMIF($C$6:$C$455,$C426,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B426,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":531.09477653409544},{"$f":"IFERROR(IF($W426=0,U426,U426/SUMIF($C$6:$C$455,$C426,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B426,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":550.77045328252757},null,{"$f":"IF(OR($E426='Impact of trust strategy'!$C$12,$E426='Impact of trust strategy'!$C$21,$E426='Impact of trust strategy'!$C$30,$E426='Impact of trust strategy'!$C$39,$E426='Impact of trust strategy'!$C$48,,$E426='Impact of trust strategy'!$C$57,,$E426='Impact of trust strategy'!$C$66,,$E426='Impact of trust strategy'!$C$75,$E426='Impact of trust strategy'!$C$84,$E426='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD426=0,X426,X426/SUMIF($C$6:$C$455,$C426,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B426,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":482.37501661109786},{"$f":"IFERROR(IF($AD426=0,Y426,Y426/SUMIF($C$6:$C$455,$C426,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B426,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":494.76178322219573},{"$f":"IFERROR(IF($AD426=0,Z426,Z426/SUMIF($C$6:$C$455,$C426,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B426,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":514.16274297451764},{"$f":"IFERROR(IF($AD426=0,AA426,AA426/SUMIF($C$6:$C$455,$C426,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B426,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":533.75025041676588},{"$f":"IFERROR(IF($AD426=0,AB426,AB426/SUMIF($C$6:$C$455,$C426,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B426,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":553.52430554894011},null,"JBG","JB","Everything else","Elective","65-74",470,482.37501661109786,494.76178322219573,514.16274297451764,533.75025041676588,553.52430554894011]
["JBH","JB",47,"Everything elseElective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Elective","75-84",{"$f":"'Historical volumes'!$K74","v":490},null,{"$f":"H427*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G427,'Demographic Change'!$B$16:$B$24,0))))","v":494.35986159169556},{"$f":"J427*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G427,'Demographic Change'!$B$16:$B$24,0))))","v":498.71972318339107},{"$f":"K427*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G427,'Demographic Change'!$B$16:$B$24,0))))","v":505.54209919261825},{"$f":"L427*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G427,'Demographic Change'!$B$16:$B$24,0))))","v":512.44521337946946},{"$f":"M427*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G427,'Demographic Change'!$B$16:$B$24,0))))","v":519.42906574394465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E427,E427='Non-Demographic Change'!$C$20,E427='Non-Demographic Change'!$C$29,E427='Non-Demographic Change'!$C$38,E427='Non-Demographic Change'!$C$47,E427='Non-Demographic Change'!$C$56,E427='Non-Demographic Change'!$C$65,E427='Non-Demographic Change'!$C$74,E427='Non-Demographic Change'!$C$83,E427='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P427=0,J427,(J427/SUMIF($C$6:$C$455,$C427,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B427,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.35986159169556},{"$f":"IFERROR(IF($P427=0,K427,(K427/SUMIF($C$6:$C$455,$C427,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B427,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":498.71972318339107},{"$f":"IFERROR(IF($P427=0,L427,(L427/SUMIF($C$6:$C$455,$C427,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B427,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":505.54209919261825},{"$f":"IFERROR(IF($P427=0,M427,(M427/SUMIF($C$6:$C$455,$C427,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B427,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":512.44521337946946},{"$f":"IFERROR(IF($P427=0,N427,(N427/SUMIF($C$6:$C$455,$C427,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B427,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":519.42906574394465},null,{"$f":"IF(OR($E427='Commissioner plans'!$C$12,$E427='Commissioner plans'!$C$21,$E427='Commissioner plans'!$C$30,$E427='Commissioner plans'!$C$39,$E427='Commissioner plans'!$C$48,,$E427='Commissioner plans'!$C$57,,$E427='Commissioner plans'!$C$66,,$E427='Commissioner plans'!$C$75,$E427='Commissioner plans'!$C$84,$E427='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W427=0,Q427,Q427/SUMIF($C$6:$C$455,$C427,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B427,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":491.8880622837371},{"$f":"IFERROR(IF($W427=0,R427,R427/SUMIF($C$6:$C$455,$C427,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B427,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":496.22612456747413},{"$f":"IFERROR(IF($W427=0,S427,S427/SUMIF($C$6:$C$455,$C427,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B427,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":503.01438869665515},{"$f":"IFERROR(IF($W427=0,T427,T427/SUMIF($C$6:$C$455,$C427,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B427,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":509.88298731257214},{"$f":"IFERROR(IF($W427=0,U427,U427/SUMIF($C$6:$C$455,$C427,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B427,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":516.83192041522489},null,{"$f":"IF(OR($E427='Impact of trust strategy'!$C$12,$E427='Impact of trust strategy'!$C$21,$E427='Impact of trust strategy'!$C$30,$E427='Impact of trust strategy'!$C$39,$E427='Impact of trust strategy'!$C$48,,$E427='Impact of trust strategy'!$C$57,,$E427='Impact of trust strategy'!$C$66,,$E427='Impact of trust strategy'!$C$75,$E427='Impact of trust strategy'!$C$84,$E427='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD427=0,X427,X427/SUMIF($C$6:$C$455,$C427,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B427,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":494.34750259515573},{"$f":"IFERROR(IF($AD427=0,Y427,Y427/SUMIF($C$6:$C$455,$C427,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B427,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":498.70725519031146},{"$f":"IFERROR(IF($AD427=0,Z427,Z427/SUMIF($C$6:$C$455,$C427,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B427,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":505.52946064013838},{"$f":"IFERROR(IF($AD427=0,AA427,AA427/SUMIF($C$6:$C$455,$C427,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B427,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":512.43240224913495},{"$f":"IFERROR(IF($AD427=0,AB427,AB427/SUMIF($C$6:$C$455,$C427,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B427,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":519.41608001730094},null,"JBH","JB","Everything else","Elective","75-84",490,494.34750259515573,498.70725519031146,505.52946064013838,512.43240224913495,519.41608001730094]
["JBI","JB",47,"Everything elseElective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Elective","85+",{"$f":"'Historical volumes'!$L74","v":510},null,{"$f":"H428*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G428,'Demographic Change'!$B$16:$B$24,0))))","v":489.00537812894231},{"$f":"J428*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G428,'Demographic Change'!$B$16:$B$24,0))))","v":468.01075625788457},{"$f":"K428*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G428,'Demographic Change'!$B$16:$B$24,0))))","v":435.16433171768142},{"$f":"L428*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G428,'Demographic Change'!$B$16:$B$24,0))))","v":402.01314653741451},{"$f":"M428*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G428,'Demographic Change'!$B$16:$B$24,0))))","v":368.52333842374344},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E428,E428='Non-Demographic Change'!$C$20,E428='Non-Demographic Change'!$C$29,E428='Non-Demographic Change'!$C$38,E428='Non-Demographic Change'!$C$47,E428='Non-Demographic Change'!$C$56,E428='Non-Demographic Change'!$C$65,E428='Non-Demographic Change'!$C$74,E428='Non-Demographic Change'!$C$83,E428='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P428=0,J428,(J428/SUMIF($C$6:$C$455,$C428,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B428,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.00537812894231},{"$f":"IFERROR(IF($P428=0,K428,(K428/SUMIF($C$6:$C$455,$C428,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B428,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.01075625788457},{"$f":"IFERROR(IF($P428=0,L428,(L428/SUMIF($C$6:$C$455,$C428,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B428,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.16433171768142},{"$f":"IFERROR(IF($P428=0,M428,(M428/SUMIF($C$6:$C$455,$C428,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B428,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":402.01314653741451},{"$f":"IFERROR(IF($P428=0,N428,(N428/SUMIF($C$6:$C$455,$C428,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B428,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":368.52333842374344},null,{"$f":"IF(OR($E428='Commissioner plans'!$C$12,$E428='Commissioner plans'!$C$21,$E428='Commissioner plans'!$C$30,$E428='Commissioner plans'!$C$39,$E428='Commissioner plans'!$C$48,,$E428='Commissioner plans'!$C$57,,$E428='Commissioner plans'!$C$66,,$E428='Commissioner plans'!$C$75,$E428='Commissioner plans'!$C$84,$E428='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W428=0,Q428,Q428/SUMIF($C$6:$C$455,$C428,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B428,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":486.56035123829759},{"$f":"IFERROR(IF($W428=0,R428,R428/SUMIF($C$6:$C$455,$C428,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B428,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":465.67070247659512},{"$f":"IFERROR(IF($W428=0,S428,S428/SUMIF($C$6:$C$455,$C428,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B428,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":432.98851005909302},{"$f":"IFERROR(IF($W428=0,T428,T428/SUMIF($C$6:$C$455,$C428,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B428,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":400.00308080472746},{"$f":"IFERROR(IF($W428=0,U428,U428/SUMIF($C$6:$C$455,$C428,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B428,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":366.68072173162471},null,{"$f":"IF(OR($E428='Impact of trust strategy'!$C$12,$E428='Impact of trust strategy'!$C$21,$E428='Impact of trust strategy'!$C$30,$E428='Impact of trust strategy'!$C$39,$E428='Impact of trust strategy'!$C$48,,$E428='Impact of trust strategy'!$C$57,,$E428='Impact of trust strategy'!$C$66,,$E428='Impact of trust strategy'!$C$75,$E428='Impact of trust strategy'!$C$84,$E428='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD428=0,X428,X428/SUMIF($C$6:$C$455,$C428,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B428,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":488.99315299448904},{"$f":"IFERROR(IF($AD428=0,Y428,Y428/SUMIF($C$6:$C$455,$C428,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B428,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":467.99905598897806},{"$f":"IFERROR(IF($AD428=0,Z428,Z428/SUMIF($C$6:$C$455,$C428,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B428,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":435.15345260938841},{"$f":"IFERROR(IF($AD428=0,AA428,AA428/SUMIF($C$6:$C$455,$C428,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B428,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":402.00309620875106},{"$f":"IFERROR(IF($AD428=0,AB428,AB428/SUMIF($C$6:$C$455,$C428,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B428,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":368.51412534028282},null,"JBI","JB","Everything else","Elective","85+",510,488.99315299448904,467.99905598897806,435.15345260938841,402.00309620875106,368.51412534028282]
["JCA","JC",48,"Everything elseNon-Elective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Non-Elective","0-18",{"$f":"'Historical volumes'!$D75","v":390},null,{"$f":"H429*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G429,'Demographic Change'!$B$16:$B$24,0))))","v":394.37515466468693},{"$f":"J429*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G429,'Demographic Change'!$B$16:$B$24,0))))","v":398.75030932937392},{"$f":"K429*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G429,'Demographic Change'!$B$16:$B$24,0))))","v":405.60257362039101},{"$f":"L429*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G429,'Demographic Change'!$B$16:$B$24,0))))","v":412.51917842118286},{"$f":"M429*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G429,'Demographic Change'!$B$16:$B$24,0))))","v":419.50012373174957},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E429,E429='Non-Demographic Change'!$C$20,E429='Non-Demographic Change'!$C$29,E429='Non-Demographic Change'!$C$38,E429='Non-Demographic Change'!$C$47,E429='Non-Demographic Change'!$C$56,E429='Non-Demographic Change'!$C$65,E429='Non-Demographic Change'!$C$74,E429='Non-Demographic Change'!$C$83,E429='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P429=0,J429,(J429/SUMIF($C$6:$C$455,$C429,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B429,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":394.37515466468693},{"$f":"IFERROR(IF($P429=0,K429,(K429/SUMIF($C$6:$C$455,$C429,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B429,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":398.75030932937392},{"$f":"IFERROR(IF($P429=0,L429,(L429/SUMIF($C$6:$C$455,$C429,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B429,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":405.60257362039101},{"$f":"IFERROR(IF($P429=0,M429,(M429/SUMIF($C$6:$C$455,$C429,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B429,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":412.51917842118286},{"$f":"IFERROR(IF($P429=0,N429,(N429/SUMIF($C$6:$C$455,$C429,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B429,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.50012373174957},null,{"$f":"IF(OR($E429='Commissioner plans'!$C$12,$E429='Commissioner plans'!$C$21,$E429='Commissioner plans'!$C$30,$E429='Commissioner plans'!$C$39,$E429='Commissioner plans'!$C$48,,$E429='Commissioner plans'!$C$57,,$E429='Commissioner plans'!$C$66,,$E429='Commissioner plans'!$C$75,$E429='Commissioner plans'!$C$84,$E429='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W429=0,Q429,Q429/SUMIF($C$6:$C$455,$C429,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B429,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":392.40327889136347},{"$f":"IFERROR(IF($W429=0,R429,R429/SUMIF($C$6:$C$455,$C429,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B429,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":396.75655778272704},{"$f":"IFERROR(IF($W429=0,S429,S429/SUMIF($C$6:$C$455,$C429,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B429,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":403.57456075228907},{"$f":"IFERROR(IF($W429=0,T429,T429/SUMIF($C$6:$C$455,$C429,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B429,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":410.45658252907697},{"$f":"IFERROR(IF($W429=0,U429,U429/SUMIF($C$6:$C$455,$C429,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B429,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.40262311309084},null,{"$f":"IF(OR($E429='Impact of trust strategy'!$C$12,$E429='Impact of trust strategy'!$C$21,$E429='Impact of trust strategy'!$C$30,$E429='Impact of trust strategy'!$C$39,$E429='Impact of trust strategy'!$C$48,,$E429='Impact of trust strategy'!$C$57,,$E429='Impact of trust strategy'!$C$66,,$E429='Impact of trust strategy'!$C$75,$E429='Impact of trust strategy'!$C$84,$E429='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD429=0,X429,X429/SUMIF($C$6:$C$455,$C429,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B429,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":394.36529528582025},{"$f":"IFERROR(IF($AD429=0,Y429,Y429/SUMIF($C$6:$C$455,$C429,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B429,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":398.74034057164062},{"$f":"IFERROR(IF($AD429=0,Z429,Z429/SUMIF($C$6:$C$455,$C429,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B429,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":405.59243355605048},{"$f":"IFERROR(IF($AD429=0,AA429,AA429/SUMIF($C$6:$C$455,$C429,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B429,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":412.50886544172232},{"$f":"IFERROR(IF($AD429=0,AB429,AB429/SUMIF($C$6:$C$455,$C429,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B429,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.48963622865625},null,"JCA","JC","Everything else","Non-Elective","0-18",390,394.36529528582025,398.74034057164062,405.59243355605048,412.50886544172232,419.48963622865625]
["JCB","JC",48,"Everything elseNon-Elective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Non-Elective","19-24",{"$f":"'Historical volumes'!$E75","v":410},null,{"$f":"H430*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G430,'Demographic Change'!$B$16:$B$24,0))))","v":416.26786307743441},{"$f":"J430*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G430,'Demographic Change'!$B$16:$B$24,0))))","v":422.53572615486883},{"$f":"K430*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G430,'Demographic Change'!$B$16:$B$24,0))))","v":432.34629444998347},{"$f":"L430*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G430,'Demographic Change'!$B$16:$B$24,0))))","v":442.25905616483897},{"$f":"M430*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G430,'Demographic Change'!$B$16:$B$24,0))))","v":452.27401129943513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E430,E430='Non-Demographic Change'!$C$20,E430='Non-Demographic Change'!$C$29,E430='Non-Demographic Change'!$C$38,E430='Non-Demographic Change'!$C$47,E430='Non-Demographic Change'!$C$56,E430='Non-Demographic Change'!$C$65,E430='Non-Demographic Change'!$C$74,E430='Non-Demographic Change'!$C$83,E430='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P430=0,J430,(J430/SUMIF($C$6:$C$455,$C430,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B430,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.26786307743441},{"$f":"IFERROR(IF($P430=0,K430,(K430/SUMIF($C$6:$C$455,$C430,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B430,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":422.53572615486883},{"$f":"IFERROR(IF($P430=0,L430,(L430/SUMIF($C$6:$C$455,$C430,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B430,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.34629444998347},{"$f":"IFERROR(IF($P430=0,M430,(M430/SUMIF($C$6:$C$455,$C430,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B430,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.25905616483897},{"$f":"IFERROR(IF($P430=0,N430,(N430/SUMIF($C$6:$C$455,$C430,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B430,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":452.27401129943513},null,{"$f":"IF(OR($E430='Commissioner plans'!$C$12,$E430='Commissioner plans'!$C$21,$E430='Commissioner plans'!$C$30,$E430='Commissioner plans'!$C$39,$E430='Commissioner plans'!$C$48,,$E430='Commissioner plans'!$C$57,,$E430='Commissioner plans'!$C$66,,$E430='Commissioner plans'!$C$75,$E430='Commissioner plans'!$C$84,$E430='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W430=0,Q430,Q430/SUMIF($C$6:$C$455,$C430,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B430,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":414.18652376204722},{"$f":"IFERROR(IF($W430=0,R430,R430/SUMIF($C$6:$C$455,$C430,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B430,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":420.4230475240945},{"$f":"IFERROR(IF($W430=0,S430,S430/SUMIF($C$6:$C$455,$C430,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B430,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":430.18456297773355},{"$f":"IFERROR(IF($W430=0,T430,T430/SUMIF($C$6:$C$455,$C430,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B430,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":440.04776088401479},{"$f":"IFERROR(IF($W430=0,U430,U430/SUMIF($C$6:$C$455,$C430,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B430,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":450.01264124293795},null,{"$f":"IF(OR($E430='Impact of trust strategy'!$C$12,$E430='Impact of trust strategy'!$C$21,$E430='Impact of trust strategy'!$C$30,$E430='Impact of trust strategy'!$C$39,$E430='Impact of trust strategy'!$C$48,,$E430='Impact of trust strategy'!$C$57,,$E430='Impact of trust strategy'!$C$66,,$E430='Impact of trust strategy'!$C$75,$E430='Impact of trust strategy'!$C$84,$E430='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD430=0,X430,X430/SUMIF($C$6:$C$455,$C430,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B430,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":416.25745638085743},{"$f":"IFERROR(IF($AD430=0,Y430,Y430/SUMIF($C$6:$C$455,$C430,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B430,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":422.52516276171491},{"$f":"IFERROR(IF($AD430=0,Z430,Z430/SUMIF($C$6:$C$455,$C430,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B430,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":432.33548579262219},{"$f":"IFERROR(IF($AD430=0,AA430,AA430/SUMIF($C$6:$C$455,$C430,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B430,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":442.24799968843485},{"$f":"IFERROR(IF($AD430=0,AB430,AB430/SUMIF($C$6:$C$455,$C430,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B430,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":452.26270444915258},null,"JCB","JC","Everything else","Non-Elective","19-24",410,416.25745638085743,422.52516276171491,432.33548579262219,442.24799968843485,452.26270444915258]
["JCC","JC",48,"Everything elseNon-Elective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Non-Elective","25-34",{"$f":"'Historical volumes'!$F75","v":430},null,{"$f":"H431*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G431,'Demographic Change'!$B$16:$B$24,0))))","v":434.14561170212772},{"$f":"J431*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G431,'Demographic Change'!$B$16:$B$24,0))))","v":438.29122340425539},{"$f":"K431*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G431,'Demographic Change'!$B$16:$B$24,0))))","v":444.79554521276606},{"$f":"L431*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G431,'Demographic Change'!$B$16:$B$24,0))))","v":451.37134308510645},{"$f":"M431*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G431,'Demographic Change'!$B$16:$B$24,0))))","v":458.01861702127667},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E431,E431='Non-Demographic Change'!$C$20,E431='Non-Demographic Change'!$C$29,E431='Non-Demographic Change'!$C$38,E431='Non-Demographic Change'!$C$47,E431='Non-Demographic Change'!$C$56,E431='Non-Demographic Change'!$C$65,E431='Non-Demographic Change'!$C$74,E431='Non-Demographic Change'!$C$83,E431='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P431=0,J431,(J431/SUMIF($C$6:$C$455,$C431,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B431,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":434.14561170212772},{"$f":"IFERROR(IF($P431=0,K431,(K431/SUMIF($C$6:$C$455,$C431,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B431,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":438.29122340425539},{"$f":"IFERROR(IF($P431=0,L431,(L431/SUMIF($C$6:$C$455,$C431,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B431,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.79554521276606},{"$f":"IFERROR(IF($P431=0,M431,(M431/SUMIF($C$6:$C$455,$C431,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B431,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.37134308510645},{"$f":"IFERROR(IF($P431=0,N431,(N431/SUMIF($C$6:$C$455,$C431,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B431,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":458.01861702127667},null,{"$f":"IF(OR($E431='Commissioner plans'!$C$12,$E431='Commissioner plans'!$C$21,$E431='Commissioner plans'!$C$30,$E431='Commissioner plans'!$C$39,$E431='Commissioner plans'!$C$48,,$E431='Commissioner plans'!$C$57,,$E431='Commissioner plans'!$C$66,,$E431='Commissioner plans'!$C$75,$E431='Commissioner plans'!$C$84,$E431='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W431=0,Q431,Q431/SUMIF($C$6:$C$455,$C431,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B431,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":431.97488364361709},{"$f":"IFERROR(IF($W431=0,R431,R431/SUMIF($C$6:$C$455,$C431,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B431,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":436.0997672872341},{"$f":"IFERROR(IF($W431=0,S431,S431/SUMIF($C$6:$C$455,$C431,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B431,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":442.57156748670224},{"$f":"IFERROR(IF($W431=0,T431,T431/SUMIF($C$6:$C$455,$C431,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B431,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":449.11448636968089},{"$f":"IFERROR(IF($W431=0,U431,U431/SUMIF($C$6:$C$455,$C431,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B431,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":455.72852393617029},null,{"$f":"IF(OR($E431='Impact of trust strategy'!$C$12,$E431='Impact of trust strategy'!$C$21,$E431='Impact of trust strategy'!$C$30,$E431='Impact of trust strategy'!$C$39,$E431='Impact of trust strategy'!$C$48,,$E431='Impact of trust strategy'!$C$57,,$E431='Impact of trust strategy'!$C$66,,$E431='Impact of trust strategy'!$C$75,$E431='Impact of trust strategy'!$C$84,$E431='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD431=0,X431,X431/SUMIF($C$6:$C$455,$C431,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B431,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":434.13475806183516},{"$f":"IFERROR(IF($AD431=0,Y431,Y431/SUMIF($C$6:$C$455,$C431,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B431,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":438.28026612367023},{"$f":"IFERROR(IF($AD431=0,Z431,Z431/SUMIF($C$6:$C$455,$C431,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B431,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":444.78442532413573},{"$f":"IFERROR(IF($AD431=0,AA431,AA431/SUMIF($C$6:$C$455,$C431,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B431,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.36005880152925},{"$f":"IFERROR(IF($AD431=0,AB431,AB431/SUMIF($C$6:$C$455,$C431,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B431,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":458.00716655585109},null,"JCC","JC","Everything else","Non-Elective","25-34",430,434.13475806183516,438.28026612367023,444.78442532413573,451.36005880152925,458.00716655585109]
["JCD","JC",48,"Everything elseNon-Elective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Non-Elective","35-44",{"$f":"'Historical volumes'!$G75","v":450},null,{"$f":"H432*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G432,'Demographic Change'!$B$16:$B$24,0))))","v":435.39417851559597},{"$f":"J432*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G432,'Demographic Change'!$B$16:$B$24,0))))","v":420.78835703119188},{"$f":"K432*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G432,'Demographic Change'!$B$16:$B$24,0))))","v":397.94163626889008},{"$f":"L432*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G432,'Demographic Change'!$B$16:$B$24,0))))","v":374.86041837266436},{"$f":"M432*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G432,'Demographic Change'!$B$16:$B$24,0))))","v":351.54470334251471},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E432,E432='Non-Demographic Change'!$C$20,E432='Non-Demographic Change'!$C$29,E432='Non-Demographic Change'!$C$38,E432='Non-Demographic Change'!$C$47,E432='Non-Demographic Change'!$C$56,E432='Non-Demographic Change'!$C$65,E432='Non-Demographic Change'!$C$74,E432='Non-Demographic Change'!$C$83,E432='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P432=0,J432,(J432/SUMIF($C$6:$C$455,$C432,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B432,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":435.39417851559597},{"$f":"IFERROR(IF($P432=0,K432,(K432/SUMIF($C$6:$C$455,$C432,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B432,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":420.78835703119188},{"$f":"IFERROR(IF($P432=0,L432,(L432/SUMIF($C$6:$C$455,$C432,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B432,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.94163626889008},{"$f":"IFERROR(IF($P432=0,M432,(M432/SUMIF($C$6:$C$455,$C432,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B432,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.86041837266436},{"$f":"IFERROR(IF($P432=0,N432,(N432/SUMIF($C$6:$C$455,$C432,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B432,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":351.54470334251471},null,{"$f":"IF(OR($E432='Commissioner plans'!$C$12,$E432='Commissioner plans'!$C$21,$E432='Commissioner plans'!$C$30,$E432='Commissioner plans'!$C$39,$E432='Commissioner plans'!$C$48,,$E432='Commissioner plans'!$C$57,,$E432='Commissioner plans'!$C$66,,$E432='Commissioner plans'!$C$75,$E432='Commissioner plans'!$C$84,$E432='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W432=0,Q432,Q432/SUMIF($C$6:$C$455,$C432,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B432,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":433.217207623018},{"$f":"IFERROR(IF($W432=0,R432,R432/SUMIF($C$6:$C$455,$C432,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B432,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":418.68441524603594},{"$f":"IFERROR(IF($W432=0,S432,S432/SUMIF($C$6:$C$455,$C432,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B432,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":395.95192808754564},{"$f":"IFERROR(IF($W432=0,T432,T432/SUMIF($C$6:$C$455,$C432,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B432,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":372.98611628080101},{"$f":"IFERROR(IF($W432=0,U432,U432/SUMIF($C$6:$C$455,$C432,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B432,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":349.78697982580212},null,{"$f":"IF(OR($E432='Impact of trust strategy'!$C$12,$E432='Impact of trust strategy'!$C$21,$E432='Impact of trust strategy'!$C$30,$E432='Impact of trust strategy'!$C$39,$E432='Impact of trust strategy'!$C$48,,$E432='Impact of trust strategy'!$C$57,,$E432='Impact of trust strategy'!$C$66,,$E432='Impact of trust strategy'!$C$75,$E432='Impact of trust strategy'!$C$84,$E432='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD432=0,X432,X432/SUMIF($C$6:$C$455,$C432,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B432,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":435.38329366113305},{"$f":"IFERROR(IF($AD432=0,Y432,Y432/SUMIF($C$6:$C$455,$C432,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B432,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":420.77783732226607},{"$f":"IFERROR(IF($AD432=0,Z432,Z432/SUMIF($C$6:$C$455,$C432,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B432,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":397.93168772798333},{"$f":"IFERROR(IF($AD432=0,AA432,AA432/SUMIF($C$6:$C$455,$C432,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B432,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":374.85104686220495},{"$f":"IFERROR(IF($AD432=0,AB432,AB432/SUMIF($C$6:$C$455,$C432,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B432,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":351.5359147249311},null,"JCD","JC","Everything else","Non-Elective","35-44",450,435.38329366113305,420.77783732226607,397.93168772798333,374.85104686220495,351.5359147249311]
["JCE","JC",48,"Everything elseNon-Elective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Non-Elective","45-54",{"$f":"'Historical volumes'!$H75","v":470},null,{"$f":"H433*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G433,'Demographic Change'!$B$16:$B$24,0))))","v":466.35495898583144},{"$f":"J433*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G433,'Demographic Change'!$B$16:$B$24,0))))","v":462.70991797166289},{"$f":"K433*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G433,'Demographic Change'!$B$16:$B$24,0))))","v":456.99701715137951},{"$f":"L433*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G433,'Demographic Change'!$B$16:$B$24,0))))","v":451.21401938851596},{"$f":"M433*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G433,'Demographic Change'!$B$16:$B$24,0))))","v":445.36092468307226},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E433,E433='Non-Demographic Change'!$C$20,E433='Non-Demographic Change'!$C$29,E433='Non-Demographic Change'!$C$38,E433='Non-Demographic Change'!$C$47,E433='Non-Demographic Change'!$C$56,E433='Non-Demographic Change'!$C$65,E433='Non-Demographic Change'!$C$74,E433='Non-Demographic Change'!$C$83,E433='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P433=0,J433,(J433/SUMIF($C$6:$C$455,$C433,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B433,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.35495898583144},{"$f":"IFERROR(IF($P433=0,K433,(K433/SUMIF($C$6:$C$455,$C433,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B433,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":462.70991797166289},{"$f":"IFERROR(IF($P433=0,L433,(L433/SUMIF($C$6:$C$455,$C433,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B433,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":456.99701715137951},{"$f":"IFERROR(IF($P433=0,M433,(M433/SUMIF($C$6:$C$455,$C433,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B433,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.21401938851596},{"$f":"IFERROR(IF($P433=0,N433,(N433/SUMIF($C$6:$C$455,$C433,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B433,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.36092468307226},null,{"$f":"IF(OR($E433='Commissioner plans'!$C$12,$E433='Commissioner plans'!$C$21,$E433='Commissioner plans'!$C$30,$E433='Commissioner plans'!$C$39,$E433='Commissioner plans'!$C$48,,$E433='Commissioner plans'!$C$57,,$E433='Commissioner plans'!$C$66,,$E433='Commissioner plans'!$C$75,$E433='Commissioner plans'!$C$84,$E433='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W433=0,Q433,Q433/SUMIF($C$6:$C$455,$C433,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B433,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":464.02318419090227},{"$f":"IFERROR(IF($W433=0,R433,R433/SUMIF($C$6:$C$455,$C433,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B433,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":460.39636838180456},{"$f":"IFERROR(IF($W433=0,S433,S433/SUMIF($C$6:$C$455,$C433,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B433,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":454.71203206562262},{"$f":"IFERROR(IF($W433=0,T433,T433/SUMIF($C$6:$C$455,$C433,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B433,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":448.95794929157336},{"$f":"IFERROR(IF($W433=0,U433,U433/SUMIF($C$6:$C$455,$C433,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B433,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":443.13412005965688},null,{"$f":"IF(OR($E433='Impact of trust strategy'!$C$12,$E433='Impact of trust strategy'!$C$21,$E433='Impact of trust strategy'!$C$30,$E433='Impact of trust strategy'!$C$39,$E433='Impact of trust strategy'!$C$48,,$E433='Impact of trust strategy'!$C$57,,$E433='Impact of trust strategy'!$C$66,,$E433='Impact of trust strategy'!$C$75,$E433='Impact of trust strategy'!$C$84,$E433='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD433=0,X433,X433/SUMIF($C$6:$C$455,$C433,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B433,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":466.34330011185671},{"$f":"IFERROR(IF($AD433=0,Y433,Y433/SUMIF($C$6:$C$455,$C433,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B433,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":462.69835022371353},{"$f":"IFERROR(IF($AD433=0,Z433,Z433/SUMIF($C$6:$C$455,$C433,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B433,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":456.98559222595071},{"$f":"IFERROR(IF($AD433=0,AA433,AA433/SUMIF($C$6:$C$455,$C433,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B433,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":451.20273903803115},{"$f":"IFERROR(IF($AD433=0,AB433,AB433/SUMIF($C$6:$C$455,$C433,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B433,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":445.34979065995509},null,"JCE","JC","Everything else","Non-Elective","45-54",470,466.34330011185671,462.69835022371353,456.98559222595071,451.20273903803115,445.34979065995509]
["JCF","JC",48,"Everything elseNon-Elective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Non-Elective","55-64",{"$f":"'Historical volumes'!$I75","v":490},null,{"$f":"H434*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G434,'Demographic Change'!$B$16:$B$24,0))))","v":500.16672841793252},{"$f":"J434*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G434,'Demographic Change'!$B$16:$B$24,0))))","v":510.33345683586509},{"$f":"K434*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G434,'Demographic Change'!$B$16:$B$24,0))))","v":526.23712486105956},{"$f":"L434*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G434,'Demographic Change'!$B$16:$B$24,0))))","v":542.28603186365319},{"$f":"M434*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G434,'Demographic Change'!$B$16:$B$24,0))))","v":558.48017784364583},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E434,E434='Non-Demographic Change'!$C$20,E434='Non-Demographic Change'!$C$29,E434='Non-Demographic Change'!$C$38,E434='Non-Demographic Change'!$C$47,E434='Non-Demographic Change'!$C$56,E434='Non-Demographic Change'!$C$65,E434='Non-Demographic Change'!$C$74,E434='Non-Demographic Change'!$C$83,E434='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P434=0,J434,(J434/SUMIF($C$6:$C$455,$C434,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B434,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":500.16672841793252},{"$f":"IFERROR(IF($P434=0,K434,(K434/SUMIF($C$6:$C$455,$C434,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B434,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.33345683586509},{"$f":"IFERROR(IF($P434=0,L434,(L434/SUMIF($C$6:$C$455,$C434,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B434,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":526.23712486105956},{"$f":"IFERROR(IF($P434=0,M434,(M434/SUMIF($C$6:$C$455,$C434,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B434,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":542.28603186365319},{"$f":"IFERROR(IF($P434=0,N434,(N434/SUMIF($C$6:$C$455,$C434,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B434,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.48017784364583},null,{"$f":"IF(OR($E434='Commissioner plans'!$C$12,$E434='Commissioner plans'!$C$21,$E434='Commissioner plans'!$C$30,$E434='Commissioner plans'!$C$39,$E434='Commissioner plans'!$C$48,,$E434='Commissioner plans'!$C$57,,$E434='Commissioner plans'!$C$66,,$E434='Commissioner plans'!$C$75,$E434='Commissioner plans'!$C$84,$E434='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W434=0,Q434,Q434/SUMIF($C$6:$C$455,$C434,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B434,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":497.66589477584284},{"$f":"IFERROR(IF($W434=0,R434,R434/SUMIF($C$6:$C$455,$C434,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B434,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":507.78178955168579},{"$f":"IFERROR(IF($W434=0,S434,S434/SUMIF($C$6:$C$455,$C434,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B434,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":523.60593923675424},{"$f":"IFERROR(IF($W434=0,T434,T434/SUMIF($C$6:$C$455,$C434,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B434,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":539.5746017043349},{"$f":"IFERROR(IF($W434=0,U434,U434/SUMIF($C$6:$C$455,$C434,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B434,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":555.68777695442759},null,{"$f":"IF(OR($E434='Impact of trust strategy'!$C$12,$E434='Impact of trust strategy'!$C$21,$E434='Impact of trust strategy'!$C$30,$E434='Impact of trust strategy'!$C$39,$E434='Impact of trust strategy'!$C$48,,$E434='Impact of trust strategy'!$C$57,,$E434='Impact of trust strategy'!$C$66,,$E434='Impact of trust strategy'!$C$75,$E434='Impact of trust strategy'!$C$84,$E434='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD434=0,X434,X434/SUMIF($C$6:$C$455,$C434,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B434,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":500.15422424972201},{"$f":"IFERROR(IF($AD434=0,Y434,Y434/SUMIF($C$6:$C$455,$C434,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B434,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":510.32069849944418},{"$f":"IFERROR(IF($AD434=0,Z434,Z434/SUMIF($C$6:$C$455,$C434,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B434,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":526.22396893293796},{"$f":"IFERROR(IF($AD434=0,AA434,AA434/SUMIF($C$6:$C$455,$C434,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B434,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":542.27247471285648},{"$f":"IFERROR(IF($AD434=0,AB434,AB434/SUMIF($C$6:$C$455,$C434,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B434,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":558.46621583919966},null,"JCF","JC","Everything else","Non-Elective","55-64",490,500.15422424972201,510.32069849944418,526.22396893293796,542.27247471285648,558.46621583919966]
["JCG","JC",48,"Everything elseNon-Elective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Non-Elective","65-74",{"$f":"'Historical volumes'!$J75","v":510},null,{"$f":"H435*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G435,'Demographic Change'!$B$16:$B$24,0))))","v":523.44129554655876},{"$f":"J435*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G435,'Demographic Change'!$B$16:$B$24,0))))","v":536.88259109311741},{"$f":"K435*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G435,'Demographic Change'!$B$16:$B$24,0))))","v":557.93522267206481},{"$f":"L435*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G435,'Demographic Change'!$B$16:$B$24,0))))","v":579.19028340080979},{"$f":"M435*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G435,'Demographic Change'!$B$16:$B$24,0))))","v":600.64777327935235},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E435,E435='Non-Demographic Change'!$C$20,E435='Non-Demographic Change'!$C$29,E435='Non-Demographic Change'!$C$38,E435='Non-Demographic Change'!$C$47,E435='Non-Demographic Change'!$C$56,E435='Non-Demographic Change'!$C$65,E435='Non-Demographic Change'!$C$74,E435='Non-Demographic Change'!$C$83,E435='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P435=0,J435,(J435/SUMIF($C$6:$C$455,$C435,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B435,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":523.44129554655876},{"$f":"IFERROR(IF($P435=0,K435,(K435/SUMIF($C$6:$C$455,$C435,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B435,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.88259109311741},{"$f":"IFERROR(IF($P435=0,L435,(L435/SUMIF($C$6:$C$455,$C435,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B435,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.93522267206481},{"$f":"IFERROR(IF($P435=0,M435,(M435/SUMIF($C$6:$C$455,$C435,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B435,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":579.19028340080979},{"$f":"IFERROR(IF($P435=0,N435,(N435/SUMIF($C$6:$C$455,$C435,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B435,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":600.64777327935235},null,{"$f":"IF(OR($E435='Commissioner plans'!$C$12,$E435='Commissioner plans'!$C$21,$E435='Commissioner plans'!$C$30,$E435='Commissioner plans'!$C$39,$E435='Commissioner plans'!$C$48,,$E435='Commissioner plans'!$C$57,,$E435='Commissioner plans'!$C$66,,$E435='Commissioner plans'!$C$75,$E435='Commissioner plans'!$C$84,$E435='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W435=0,Q435,Q435/SUMIF($C$6:$C$455,$C435,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B435,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":520.82408906882597},{"$f":"IFERROR(IF($W435=0,R435,R435/SUMIF($C$6:$C$455,$C435,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B435,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":534.19817813765178},{"$f":"IFERROR(IF($W435=0,S435,S435/SUMIF($C$6:$C$455,$C435,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B435,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.1455465587045},{"$f":"IFERROR(IF($W435=0,T435,T435/SUMIF($C$6:$C$455,$C435,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B435,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":576.29433198380571},{"$f":"IFERROR(IF($W435=0,U435,U435/SUMIF($C$6:$C$455,$C435,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B435,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":597.64453441295564},null,{"$f":"IF(OR($E435='Impact of trust strategy'!$C$12,$E435='Impact of trust strategy'!$C$21,$E435='Impact of trust strategy'!$C$30,$E435='Impact of trust strategy'!$C$39,$E435='Impact of trust strategy'!$C$48,,$E435='Impact of trust strategy'!$C$57,,$E435='Impact of trust strategy'!$C$66,,$E435='Impact of trust strategy'!$C$75,$E435='Impact of trust strategy'!$C$84,$E435='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD435=0,X435,X435/SUMIF($C$6:$C$455,$C435,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B435,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":523.42820951417002},{"$f":"IFERROR(IF($AD435=0,Y435,Y435/SUMIF($C$6:$C$455,$C435,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B435,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":536.86916902834002},{"$f":"IFERROR(IF($AD435=0,Z435,Z435/SUMIF($C$6:$C$455,$C435,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B435,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.92127429149798},{"$f":"IFERROR(IF($AD435=0,AA435,AA435/SUMIF($C$6:$C$455,$C435,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B435,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":579.17580364372463},{"$f":"IFERROR(IF($AD435=0,AB435,AB435/SUMIF($C$6:$C$455,$C435,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B435,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":600.63275708502033},null,"JCG","JC","Everything else","Non-Elective","65-74",510,523.42820951417002,536.86916902834002,557.92127429149798,579.17580364372463,600.63275708502033]
["JCH",{"$f":"LEFT(A436,2)","v":"JC"},48,"Everything elseNon-Elective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Non-Elective","75-84",{"$f":"'Historical volumes'!$K75","v":530},null,{"$f":"H436*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G436,'Demographic Change'!$B$16:$B$24,0))))","v":534.71576866040539},{"$f":"J436*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G436,'Demographic Change'!$B$16:$B$24,0))))","v":539.43153732081078},{"$f":"K436*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G436,'Demographic Change'!$B$16:$B$24,0))))","v":546.81084198385247},{"$f":"L436*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G436,'Demographic Change'!$B$16:$B$24,0))))","v":554.27747569616099},{"$f":"M436*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G436,'Demographic Change'!$B$16:$B$24,0))))","v":561.83143845773623},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E436,E436='Non-Demographic Change'!$C$20,E436='Non-Demographic Change'!$C$29,E436='Non-Demographic Change'!$C$38,E436='Non-Demographic Change'!$C$47,E436='Non-Demographic Change'!$C$56,E436='Non-Demographic Change'!$C$65,E436='Non-Demographic Change'!$C$74,E436='Non-Demographic Change'!$C$83,E436='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P436=0,J436,(J436/SUMIF($C$6:$C$455,$C436,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B436,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":534.71576866040539},{"$f":"IFERROR(IF($P436=0,K436,(K436/SUMIF($C$6:$C$455,$C436,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B436,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":539.43153732081078},{"$f":"IFERROR(IF($P436=0,L436,(L436/SUMIF($C$6:$C$455,$C436,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B436,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":546.81084198385247},{"$f":"IFERROR(IF($P436=0,M436,(M436/SUMIF($C$6:$C$455,$C436,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B436,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.27747569616099},{"$f":"IFERROR(IF($P436=0,N436,(N436/SUMIF($C$6:$C$455,$C436,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B436,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":561.83143845773623},null,{"$f":"IF(OR($E436='Commissioner plans'!$C$12,$E436='Commissioner plans'!$C$21,$E436='Commissioner plans'!$C$30,$E436='Commissioner plans'!$C$39,$E436='Commissioner plans'!$C$48,,$E436='Commissioner plans'!$C$57,,$E436='Commissioner plans'!$C$66,,$E436='Commissioner plans'!$C$75,$E436='Commissioner plans'!$C$84,$E436='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W436=0,Q436,Q436/SUMIF($C$6:$C$455,$C436,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B436,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":532.04218981710335},{"$f":"IFERROR(IF($W436=0,R436,R436/SUMIF($C$6:$C$455,$C436,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B436,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":536.73437963420668},{"$f":"IFERROR(IF($W436=0,S436,S436/SUMIF($C$6:$C$455,$C436,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B436,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":544.07678777393323},{"$f":"IFERROR(IF($W436=0,T436,T436/SUMIF($C$6:$C$455,$C436,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B436,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":551.50608831768022},{"$f":"IFERROR(IF($W436=0,U436,U436/SUMIF($C$6:$C$455,$C436,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B436,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":559.02228126544753},null,{"$f":"IF(OR($E436='Impact of trust strategy'!$C$12,$E436='Impact of trust strategy'!$C$21,$E436='Impact of trust strategy'!$C$30,$E436='Impact of trust strategy'!$C$39,$E436='Impact of trust strategy'!$C$48,,$E436='Impact of trust strategy'!$C$57,,$E436='Impact of trust strategy'!$C$66,,$E436='Impact of trust strategy'!$C$75,$E436='Impact of trust strategy'!$C$84,$E436='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD436=0,X436,X436/SUMIF($C$6:$C$455,$C436,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B436,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":534.70240076618882},{"$f":"IFERROR(IF($AD436=0,Y436,Y436/SUMIF($C$6:$C$455,$C436,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B436,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":539.4180515323776},{"$f":"IFERROR(IF($AD436=0,Z436,Z436/SUMIF($C$6:$C$455,$C436,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B436,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":546.79717171280288},{"$f":"IFERROR(IF($AD436=0,AA436,AA436/SUMIF($C$6:$C$455,$C436,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B436,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":554.26361875926852},{"$f":"IFERROR(IF($AD436=0,AB436,AB436/SUMIF($C$6:$C$455,$C436,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B436,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":561.81739267177466},null,"JCH","JC","Everything else","Non-Elective","75-84",530,534.70240076618882,539.4180515323776,546.79717171280288,554.26361875926852,561.81739267177466]
["JCI","JC",48,"Everything elseNon-Elective",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Non-Elective","85+",{"$f":"'Historical volumes'!$L75","v":550},null,{"$f":"H437*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G437,'Demographic Change'!$B$16:$B$24,0))))","v":527.35874111944759},{"$f":"J437*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G437,'Demographic Change'!$B$16:$B$24,0))))","v":504.71748223889517},{"$f":"K437*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G437,'Demographic Change'!$B$16:$B$24,0))))","v":469.2948675386761},{"$f":"L437*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G437,'Demographic Change'!$B$16:$B$24,0))))","v":433.54358940309413},{"$f":"M437*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G437,'Demographic Change'!$B$16:$B$24,0))))","v":397.42712967266453},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E437,E437='Non-Demographic Change'!$C$20,E437='Non-Demographic Change'!$C$29,E437='Non-Demographic Change'!$C$38,E437='Non-Demographic Change'!$C$47,E437='Non-Demographic Change'!$C$56,E437='Non-Demographic Change'!$C$65,E437='Non-Demographic Change'!$C$74,E437='Non-Demographic Change'!$C$83,E437='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P437=0,J437,(J437/SUMIF($C$6:$C$455,$C437,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B437,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":527.35874111944759},{"$f":"IFERROR(IF($P437=0,K437,(K437/SUMIF($C$6:$C$455,$C437,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B437,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":504.71748223889517},{"$f":"IFERROR(IF($P437=0,L437,(L437/SUMIF($C$6:$C$455,$C437,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B437,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":469.2948675386761},{"$f":"IFERROR(IF($P437=0,M437,(M437/SUMIF($C$6:$C$455,$C437,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B437,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":433.54358940309413},{"$f":"IFERROR(IF($P437=0,N437,(N437/SUMIF($C$6:$C$455,$C437,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B437,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":397.42712967266453},null,{"$f":"IF(OR($E437='Commissioner plans'!$C$12,$E437='Commissioner plans'!$C$21,$E437='Commissioner plans'!$C$30,$E437='Commissioner plans'!$C$39,$E437='Commissioner plans'!$C$48,,$E437='Commissioner plans'!$C$57,,$E437='Commissioner plans'!$C$66,,$E437='Commissioner plans'!$C$75,$E437='Commissioner plans'!$C$84,$E437='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W437=0,Q437,Q437/SUMIF($C$6:$C$455,$C437,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B437,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":524.72194741385033},{"$f":"IFERROR(IF($W437=0,R437,R437/SUMIF($C$6:$C$455,$C437,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B437,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":502.19389482770072},{"$f":"IFERROR(IF($W437=0,S437,S437/SUMIF($C$6:$C$455,$C437,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B437,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":466.94839320098271},{"$f":"IFERROR(IF($W437=0,T437,T437/SUMIF($C$6:$C$455,$C437,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B437,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":431.37587145607864},{"$f":"IFERROR(IF($W437=0,U437,U437/SUMIF($C$6:$C$455,$C437,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B437,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":395.4399940243012},null,{"$f":"IF(OR($E437='Impact of trust strategy'!$C$12,$E437='Impact of trust strategy'!$C$21,$E437='Impact of trust strategy'!$C$30,$E437='Impact of trust strategy'!$C$39,$E437='Impact of trust strategy'!$C$48,,$E437='Impact of trust strategy'!$C$57,,$E437='Impact of trust strategy'!$C$66,,$E437='Impact of trust strategy'!$C$75,$E437='Impact of trust strategy'!$C$84,$E437='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD437=0,X437,X437/SUMIF($C$6:$C$455,$C437,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B437,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":527.34555715091949},{"$f":"IFERROR(IF($AD437=0,Y437,Y437/SUMIF($C$6:$C$455,$C437,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B437,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":504.70486430183917},{"$f":"IFERROR(IF($AD437=0,Z437,Z437/SUMIF($C$6:$C$455,$C437,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B437,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":469.28313516698756},{"$f":"IFERROR(IF($AD437=0,AA437,AA437/SUMIF($C$6:$C$455,$C437,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B437,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":433.53275081335897},{"$f":"IFERROR(IF($AD437=0,AB437,AB437/SUMIF($C$6:$C$455,$C437,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B437,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":397.41719399442269},null,"JCI","JC","Everything else","Non-Elective","85+",550,527.34555715091949,504.70486430183917,469.28313516698756,433.53275081335897,397.41719399442269]
["JDA","JD",49,"Everything elseA&E",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"A&E","0-18",{"$f":"'Historical volumes'!$D76","v":400},null,{"$f":"H438*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G438,'Demographic Change'!$B$16:$B$24,0))))","v":404.48733811762764},{"$f":"J438*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G438,'Demographic Change'!$B$16:$B$24,0))))","v":408.97467623525529},{"$f":"K438*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G438,'Demographic Change'!$B$16:$B$24,0))))","v":416.00263961065747},{"$f":"L438*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G438,'Demographic Change'!$B$16:$B$24,0))))","v":423.09659325249527},{"$f":"M438*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G438,'Demographic Change'!$B$16:$B$24,0))))","v":430.2565371607688},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E438,E438='Non-Demographic Change'!$C$20,E438='Non-Demographic Change'!$C$29,E438='Non-Demographic Change'!$C$38,E438='Non-Demographic Change'!$C$47,E438='Non-Demographic Change'!$C$56,E438='Non-Demographic Change'!$C$65,E438='Non-Demographic Change'!$C$74,E438='Non-Demographic Change'!$C$83,E438='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P438=0,J438,(J438/SUMIF($C$6:$C$455,$C438,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B438,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.48733811762764},{"$f":"IFERROR(IF($P438=0,K438,(K438/SUMIF($C$6:$C$455,$C438,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B438,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":408.97467623525529},{"$f":"IFERROR(IF($P438=0,L438,(L438/SUMIF($C$6:$C$455,$C438,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B438,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":416.00263961065747},{"$f":"IFERROR(IF($P438=0,M438,(M438/SUMIF($C$6:$C$455,$C438,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B438,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":423.09659325249527},{"$f":"IFERROR(IF($P438=0,N438,(N438/SUMIF($C$6:$C$455,$C438,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B438,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.2565371607688},null,{"$f":"IF(OR($E438='Commissioner plans'!$C$12,$E438='Commissioner plans'!$C$21,$E438='Commissioner plans'!$C$30,$E438='Commissioner plans'!$C$39,$E438='Commissioner plans'!$C$48,,$E438='Commissioner plans'!$C$57,,$E438='Commissioner plans'!$C$66,,$E438='Commissioner plans'!$C$75,$E438='Commissioner plans'!$C$84,$E438='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W438=0,Q438,Q438/SUMIF($C$6:$C$455,$C438,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B438,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":402.46490142703948},{"$f":"IFERROR(IF($W438=0,R438,R438/SUMIF($C$6:$C$455,$C438,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B438,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":406.92980285407901},{"$f":"IFERROR(IF($W438=0,S438,S438/SUMIF($C$6:$C$455,$C438,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B438,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":413.92262641260419},{"$f":"IFERROR(IF($W438=0,T438,T438/SUMIF($C$6:$C$455,$C438,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B438,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":420.98111028623276},{"$f":"IFERROR(IF($W438=0,U438,U438/SUMIF($C$6:$C$455,$C438,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B438,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":428.10525447496497},null,{"$f":"IF(OR($E438='Impact of trust strategy'!$C$12,$E438='Impact of trust strategy'!$C$21,$E438='Impact of trust strategy'!$C$30,$E438='Impact of trust strategy'!$C$39,$E438='Impact of trust strategy'!$C$48,,$E438='Impact of trust strategy'!$C$57,,$E438='Impact of trust strategy'!$C$66,,$E438='Impact of trust strategy'!$C$75,$E438='Impact of trust strategy'!$C$84,$E438='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD438=0,X438,X438/SUMIF($C$6:$C$455,$C438,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B438,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":404.47722593417461},{"$f":"IFERROR(IF($AD438=0,Y438,Y438/SUMIF($C$6:$C$455,$C438,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B438,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":408.96445186834939},{"$f":"IFERROR(IF($AD438=0,Z438,Z438/SUMIF($C$6:$C$455,$C438,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B438,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":415.99223954466714},{"$f":"IFERROR(IF($AD438=0,AA438,AA438/SUMIF($C$6:$C$455,$C438,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B438,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":423.08601583766387},{"$f":"IFERROR(IF($AD438=0,AB438,AB438/SUMIF($C$6:$C$455,$C438,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B438,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":430.24578074733972},null,"JDA","JD","Everything else","A&E","0-18",400,404.47722593417461,408.96445186834939,415.99223954466714,423.08601583766387,430.24578074733972]
["JDB","JD",49,"Everything elseA&E",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"A&E","19-24",{"$f":"'Historical volumes'!$E76","v":420},null,{"$f":"H439*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G439,'Demographic Change'!$B$16:$B$24,0))))","v":426.42073778664013},{"$f":"J439*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G439,'Demographic Change'!$B$16:$B$24,0))))","v":432.84147557328026},{"$f":"K439*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G439,'Demographic Change'!$B$16:$B$24,0))))","v":442.89132602193428},{"$f":"L439*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G439,'Demographic Change'!$B$16:$B$24,0))))","v":453.04586241276184},{"$f":"M439*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G439,'Demographic Change'!$B$16:$B$24,0))))","v":463.30508474576283},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E439,E439='Non-Demographic Change'!$C$20,E439='Non-Demographic Change'!$C$29,E439='Non-Demographic Change'!$C$38,E439='Non-Demographic Change'!$C$47,E439='Non-Demographic Change'!$C$56,E439='Non-Demographic Change'!$C$65,E439='Non-Demographic Change'!$C$74,E439='Non-Demographic Change'!$C$83,E439='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P439=0,J439,(J439/SUMIF($C$6:$C$455,$C439,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B439,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":426.42073778664013},{"$f":"IFERROR(IF($P439=0,K439,(K439/SUMIF($C$6:$C$455,$C439,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B439,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":432.84147557328026},{"$f":"IFERROR(IF($P439=0,L439,(L439/SUMIF($C$6:$C$455,$C439,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B439,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":442.89132602193428},{"$f":"IFERROR(IF($P439=0,M439,(M439/SUMIF($C$6:$C$455,$C439,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B439,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.04586241276184},{"$f":"IFERROR(IF($P439=0,N439,(N439/SUMIF($C$6:$C$455,$C439,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B439,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.30508474576283},null,{"$f":"IF(OR($E439='Commissioner plans'!$C$12,$E439='Commissioner plans'!$C$21,$E439='Commissioner plans'!$C$30,$E439='Commissioner plans'!$C$39,$E439='Commissioner plans'!$C$48,,$E439='Commissioner plans'!$C$57,,$E439='Commissioner plans'!$C$66,,$E439='Commissioner plans'!$C$75,$E439='Commissioner plans'!$C$84,$E439='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W439=0,Q439,Q439/SUMIF($C$6:$C$455,$C439,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B439,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":424.2886340977069},{"$f":"IFERROR(IF($W439=0,R439,R439/SUMIF($C$6:$C$455,$C439,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B439,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":430.67726819541389},{"$f":"IFERROR(IF($W439=0,S439,S439/SUMIF($C$6:$C$455,$C439,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B439,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":440.6768693918246},{"$f":"IFERROR(IF($W439=0,T439,T439/SUMIF($C$6:$C$455,$C439,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B439,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":450.78063310069803},{"$f":"IFERROR(IF($W439=0,U439,U439/SUMIF($C$6:$C$455,$C439,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B439,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":460.98855932203401},null,{"$f":"IF(OR($E439='Impact of trust strategy'!$C$12,$E439='Impact of trust strategy'!$C$21,$E439='Impact of trust strategy'!$C$30,$E439='Impact of trust strategy'!$C$39,$E439='Impact of trust strategy'!$C$48,,$E439='Impact of trust strategy'!$C$57,,$E439='Impact of trust strategy'!$C$66,,$E439='Impact of trust strategy'!$C$75,$E439='Impact of trust strategy'!$C$84,$E439='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD439=0,X439,X439/SUMIF($C$6:$C$455,$C439,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B439,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":426.41007726819538},{"$f":"IFERROR(IF($AD439=0,Y439,Y439/SUMIF($C$6:$C$455,$C439,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B439,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":432.83065453639091},{"$f":"IFERROR(IF($AD439=0,Z439,Z439/SUMIF($C$6:$C$455,$C439,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B439,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":442.88025373878367},{"$f":"IFERROR(IF($AD439=0,AA439,AA439/SUMIF($C$6:$C$455,$C439,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B439,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":453.03453626620148},{"$f":"IFERROR(IF($AD439=0,AB439,AB439/SUMIF($C$6:$C$455,$C439,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B439,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":463.29350211864414},null,"JDB","JD","Everything else","A&E","19-24",420,426.41007726819538,432.83065453639091,442.88025373878367,453.03453626620148,463.29350211864414]
["JDC","JD",49,"Everything elseA&E",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"A&E","25-34",{"$f":"'Historical volumes'!$F76","v":440},null,{"$f":"H440*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G440,'Demographic Change'!$B$16:$B$24,0))))","v":444.24202127659578},{"$f":"J440*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G440,'Demographic Change'!$B$16:$B$24,0))))","v":448.4840425531915},{"$f":"K440*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G440,'Demographic Change'!$B$16:$B$24,0))))","v":455.1396276595745},{"$f":"L440*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G440,'Demographic Change'!$B$16:$B$24,0))))","v":461.86835106382983},{"$f":"M440*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G440,'Demographic Change'!$B$16:$B$24,0))))","v":468.6702127659575},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E440,E440='Non-Demographic Change'!$C$20,E440='Non-Demographic Change'!$C$29,E440='Non-Demographic Change'!$C$38,E440='Non-Demographic Change'!$C$47,E440='Non-Demographic Change'!$C$56,E440='Non-Demographic Change'!$C$65,E440='Non-Demographic Change'!$C$74,E440='Non-Demographic Change'!$C$83,E440='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P440=0,J440,(J440/SUMIF($C$6:$C$455,$C440,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B440,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.24202127659578},{"$f":"IFERROR(IF($P440=0,K440,(K440/SUMIF($C$6:$C$455,$C440,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B440,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.4840425531915},{"$f":"IFERROR(IF($P440=0,L440,(L440/SUMIF($C$6:$C$455,$C440,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B440,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":455.1396276595745},{"$f":"IFERROR(IF($P440=0,M440,(M440/SUMIF($C$6:$C$455,$C440,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B440,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":461.86835106382983},{"$f":"IFERROR(IF($P440=0,N440,(N440/SUMIF($C$6:$C$455,$C440,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B440,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.6702127659575},null,{"$f":"IF(OR($E440='Commissioner plans'!$C$12,$E440='Commissioner plans'!$C$21,$E440='Commissioner plans'!$C$30,$E440='Commissioner plans'!$C$39,$E440='Commissioner plans'!$C$48,,$E440='Commissioner plans'!$C$57,,$E440='Commissioner plans'!$C$66,,$E440='Commissioner plans'!$C$75,$E440='Commissioner plans'!$C$84,$E440='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W440=0,Q440,Q440/SUMIF($C$6:$C$455,$C440,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B440,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.02081117021282},{"$f":"IFERROR(IF($W440=0,R440,R440/SUMIF($C$6:$C$455,$C440,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B440,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.24162234042552},{"$f":"IFERROR(IF($W440=0,S440,S440/SUMIF($C$6:$C$455,$C440,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B440,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":452.86392952127665},{"$f":"IFERROR(IF($W440=0,T440,T440/SUMIF($C$6:$C$455,$C440,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B440,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":459.55900930851067},{"$f":"IFERROR(IF($W440=0,U440,U440/SUMIF($C$6:$C$455,$C440,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B440,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":466.3268617021277},null,{"$f":"IF(OR($E440='Impact of trust strategy'!$C$12,$E440='Impact of trust strategy'!$C$21,$E440='Impact of trust strategy'!$C$30,$E440='Impact of trust strategy'!$C$39,$E440='Impact of trust strategy'!$C$48,,$E440='Impact of trust strategy'!$C$57,,$E440='Impact of trust strategy'!$C$66,,$E440='Impact of trust strategy'!$C$75,$E440='Impact of trust strategy'!$C$84,$E440='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD440=0,X440,X440/SUMIF($C$6:$C$455,$C440,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B440,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":444.23091522606381},{"$f":"IFERROR(IF($AD440=0,Y440,Y440/SUMIF($C$6:$C$455,$C440,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B440,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.4728304521276},{"$f":"IFERROR(IF($AD440=0,Z440,Z440/SUMIF($C$6:$C$455,$C440,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B440,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":455.12824916888297},{"$f":"IFERROR(IF($AD440=0,AA440,AA440/SUMIF($C$6:$C$455,$C440,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B440,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":461.85680435505316},{"$f":"IFERROR(IF($AD440=0,AB440,AB440/SUMIF($C$6:$C$455,$C440,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B440,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":468.65849601063832},null,"JDC","JD","Everything else","A&E","25-34",440,444.23091522606381,448.4728304521276,455.12824916888297,461.85680435505316,468.65849601063832]
["JDD","JD",49,"Everything elseA&E",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"A&E","35-44",{"$f":"'Historical volumes'!$G76","v":460},null,{"$f":"H441*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G441,'Demographic Change'!$B$16:$B$24,0))))","v":445.06960470483142},{"$f":"J441*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G441,'Demographic Change'!$B$16:$B$24,0))))","v":430.13920940966278},{"$f":"K441*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G441,'Demographic Change'!$B$16:$B$24,0))))","v":406.78478374153207},{"$f":"L441*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G441,'Demographic Change'!$B$16:$B$24,0))))","v":383.19064989205685},{"$f":"M441*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G441,'Demographic Change'!$B$16:$B$24,0))))","v":359.3568078612372},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E441,E441='Non-Demographic Change'!$C$20,E441='Non-Demographic Change'!$C$29,E441='Non-Demographic Change'!$C$38,E441='Non-Demographic Change'!$C$47,E441='Non-Demographic Change'!$C$56,E441='Non-Demographic Change'!$C$65,E441='Non-Demographic Change'!$C$74,E441='Non-Demographic Change'!$C$83,E441='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P441=0,J441,(J441/SUMIF($C$6:$C$455,$C441,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B441,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":445.06960470483142},{"$f":"IFERROR(IF($P441=0,K441,(K441/SUMIF($C$6:$C$455,$C441,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B441,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":430.13920940966278},{"$f":"IFERROR(IF($P441=0,L441,(L441/SUMIF($C$6:$C$455,$C441,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B441,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":406.78478374153207},{"$f":"IFERROR(IF($P441=0,M441,(M441/SUMIF($C$6:$C$455,$C441,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B441,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":383.19064989205685},{"$f":"IFERROR(IF($P441=0,N441,(N441/SUMIF($C$6:$C$455,$C441,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B441,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":359.3568078612372},null,{"$f":"IF(OR($E441='Commissioner plans'!$C$12,$E441='Commissioner plans'!$C$21,$E441='Commissioner plans'!$C$30,$E441='Commissioner plans'!$C$39,$E441='Commissioner plans'!$C$48,,$E441='Commissioner plans'!$C$57,,$E441='Commissioner plans'!$C$66,,$E441='Commissioner plans'!$C$75,$E441='Commissioner plans'!$C$84,$E441='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W441=0,Q441,Q441/SUMIF($C$6:$C$455,$C441,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B441,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":442.84425668130729},{"$f":"IFERROR(IF($W441=0,R441,R441/SUMIF($C$6:$C$455,$C441,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B441,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.98851336261447},{"$f":"IFERROR(IF($W441=0,S441,S441/SUMIF($C$6:$C$455,$C441,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B441,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":404.7508598228244},{"$f":"IFERROR(IF($W441=0,T441,T441/SUMIF($C$6:$C$455,$C441,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B441,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":381.27469664259655},{"$f":"IFERROR(IF($W441=0,U441,U441/SUMIF($C$6:$C$455,$C441,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B441,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":357.560023821931},null,{"$f":"IF(OR($E441='Impact of trust strategy'!$C$12,$E441='Impact of trust strategy'!$C$21,$E441='Impact of trust strategy'!$C$30,$E441='Impact of trust strategy'!$C$39,$E441='Impact of trust strategy'!$C$48,,$E441='Impact of trust strategy'!$C$57,,$E441='Impact of trust strategy'!$C$66,,$E441='Impact of trust strategy'!$C$75,$E441='Impact of trust strategy'!$C$84,$E441='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD441=0,X441,X441/SUMIF($C$6:$C$455,$C441,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B441,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":445.0584779647138},{"$f":"IFERROR(IF($AD441=0,Y441,Y441/SUMIF($C$6:$C$455,$C441,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B441,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":430.1284559294275},{"$f":"IFERROR(IF($AD441=0,Z441,Z441/SUMIF($C$6:$C$455,$C441,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B441,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":406.7746141219385},{"$f":"IFERROR(IF($AD441=0,AA441,AA441/SUMIF($C$6:$C$455,$C441,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B441,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":383.18107012580947},{"$f":"IFERROR(IF($AD441=0,AB441,AB441/SUMIF($C$6:$C$455,$C441,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B441,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":359.34782394104059},null,"JDD","JD","Everything else","A&E","35-44",460,445.0584779647138,430.1284559294275,406.7746141219385,383.18107012580947,359.34782394104059]
["JDE","JD",49,"Everything elseA&E",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"A&E","45-54",{"$f":"'Historical volumes'!$H76","v":480},null,{"$f":"H442*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G442,'Demographic Change'!$B$16:$B$24,0))))","v":476.27740492170022},{"$f":"J442*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G442,'Demographic Change'!$B$16:$B$24,0))))","v":472.55480984340045},{"$f":"K442*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G442,'Demographic Change'!$B$16:$B$24,0))))","v":466.72035794183444},{"$f":"L442*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G442,'Demographic Change'!$B$16:$B$24,0))))","v":460.81431767337807},{"$f":"M442*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G442,'Demographic Change'!$B$16:$B$24,0))))","v":454.83668903803135},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E442,E442='Non-Demographic Change'!$C$20,E442='Non-Demographic Change'!$C$29,E442='Non-Demographic Change'!$C$38,E442='Non-Demographic Change'!$C$47,E442='Non-Demographic Change'!$C$56,E442='Non-Demographic Change'!$C$65,E442='Non-Demographic Change'!$C$74,E442='Non-Demographic Change'!$C$83,E442='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P442=0,J442,(J442/SUMIF($C$6:$C$455,$C442,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B442,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":476.27740492170022},{"$f":"IFERROR(IF($P442=0,K442,(K442/SUMIF($C$6:$C$455,$C442,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B442,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":472.55480984340045},{"$f":"IFERROR(IF($P442=0,L442,(L442/SUMIF($C$6:$C$455,$C442,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B442,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":466.72035794183444},{"$f":"IFERROR(IF($P442=0,M442,(M442/SUMIF($C$6:$C$455,$C442,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B442,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":460.81431767337807},{"$f":"IFERROR(IF($P442=0,N442,(N442/SUMIF($C$6:$C$455,$C442,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B442,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":454.83668903803135},null,{"$f":"IF(OR($E442='Commissioner plans'!$C$12,$E442='Commissioner plans'!$C$21,$E442='Commissioner plans'!$C$30,$E442='Commissioner plans'!$C$39,$E442='Commissioner plans'!$C$48,,$E442='Commissioner plans'!$C$57,,$E442='Commissioner plans'!$C$66,,$E442='Commissioner plans'!$C$75,$E442='Commissioner plans'!$C$84,$E442='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W442=0,Q442,Q442/SUMIF($C$6:$C$455,$C442,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B442,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":473.89601789709172},{"$f":"IFERROR(IF($W442=0,R442,R442/SUMIF($C$6:$C$455,$C442,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B442,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":470.19203579418343},{"$f":"IFERROR(IF($W442=0,S442,S442/SUMIF($C$6:$C$455,$C442,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B442,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":464.38675615212526},{"$f":"IFERROR(IF($W442=0,T442,T442/SUMIF($C$6:$C$455,$C442,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B442,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":458.5102460850112},{"$f":"IFERROR(IF($W442=0,U442,U442/SUMIF($C$6:$C$455,$C442,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B442,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":452.56250559284121},null,{"$f":"IF(OR($E442='Impact of trust strategy'!$C$12,$E442='Impact of trust strategy'!$C$21,$E442='Impact of trust strategy'!$C$30,$E442='Impact of trust strategy'!$C$39,$E442='Impact of trust strategy'!$C$48,,$E442='Impact of trust strategy'!$C$57,,$E442='Impact of trust strategy'!$C$66,,$E442='Impact of trust strategy'!$C$75,$E442='Impact of trust strategy'!$C$84,$E442='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD442=0,X442,X442/SUMIF($C$6:$C$455,$C442,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B442,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":476.26549798657715},{"$f":"IFERROR(IF($AD442=0,Y442,Y442/SUMIF($C$6:$C$455,$C442,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B442,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":472.54299597315429},{"$f":"IFERROR(IF($AD442=0,Z442,Z442/SUMIF($C$6:$C$455,$C442,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B442,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":466.70868993288582},{"$f":"IFERROR(IF($AD442=0,AA442,AA442/SUMIF($C$6:$C$455,$C442,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B442,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":460.80279731543624},{"$f":"IFERROR(IF($AD442=0,AB442,AB442/SUMIF($C$6:$C$455,$C442,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B442,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":454.82531812080538},null,"JDE","JD","Everything else","A&E","45-54",480,476.26549798657715,472.54299597315429,466.70868993288582,460.80279731543624,454.82531812080538]
["JDF","JD",49,"Everything elseA&E",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"A&E","55-64",{"$f":"'Historical volumes'!$I76","v":500},null,{"$f":"H443*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G443,'Demographic Change'!$B$16:$B$24,0))))","v":510.37421267135971},{"$f":"J443*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G443,'Demographic Change'!$B$16:$B$24,0))))","v":520.74842534271943},{"$f":"K443*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G443,'Demographic Change'!$B$16:$B$24,0))))","v":536.97665802148924},{"$f":"L443*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G443,'Demographic Change'!$B$16:$B$24,0))))","v":553.35309373842142},{"$f":"M443*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G443,'Demographic Change'!$B$16:$B$24,0))))","v":569.87773249351596},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E443,E443='Non-Demographic Change'!$C$20,E443='Non-Demographic Change'!$C$29,E443='Non-Demographic Change'!$C$38,E443='Non-Demographic Change'!$C$47,E443='Non-Demographic Change'!$C$56,E443='Non-Demographic Change'!$C$65,E443='Non-Demographic Change'!$C$74,E443='Non-Demographic Change'!$C$83,E443='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P443=0,J443,(J443/SUMIF($C$6:$C$455,$C443,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B443,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":510.37421267135971},{"$f":"IFERROR(IF($P443=0,K443,(K443/SUMIF($C$6:$C$455,$C443,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B443,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":520.74842534271943},{"$f":"IFERROR(IF($P443=0,L443,(L443/SUMIF($C$6:$C$455,$C443,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B443,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.97665802148924},{"$f":"IFERROR(IF($P443=0,M443,(M443/SUMIF($C$6:$C$455,$C443,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B443,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":553.35309373842142},{"$f":"IFERROR(IF($P443=0,N443,(N443/SUMIF($C$6:$C$455,$C443,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B443,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.87773249351596},null,{"$f":"IF(OR($E443='Commissioner plans'!$C$12,$E443='Commissioner plans'!$C$21,$E443='Commissioner plans'!$C$30,$E443='Commissioner plans'!$C$39,$E443='Commissioner plans'!$C$48,,$E443='Commissioner plans'!$C$57,,$E443='Commissioner plans'!$C$66,,$E443='Commissioner plans'!$C$75,$E443='Commissioner plans'!$C$84,$E443='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W443=0,Q443,Q443/SUMIF($C$6:$C$455,$C443,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B443,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":507.82234160800289},{"$f":"IFERROR(IF($W443=0,R443,R443/SUMIF($C$6:$C$455,$C443,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B443,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":518.14468321600577},{"$f":"IFERROR(IF($W443=0,S443,S443/SUMIF($C$6:$C$455,$C443,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B443,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":534.29177473138179},{"$f":"IFERROR(IF($W443=0,T443,T443/SUMIF($C$6:$C$455,$C443,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B443,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":550.58632826972928},{"$f":"IFERROR(IF($W443=0,U443,U443/SUMIF($C$6:$C$455,$C443,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B443,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":567.02834383104835},null,{"$f":"IF(OR($E443='Impact of trust strategy'!$C$12,$E443='Impact of trust strategy'!$C$21,$E443='Impact of trust strategy'!$C$30,$E443='Impact of trust strategy'!$C$39,$E443='Impact of trust strategy'!$C$48,,$E443='Impact of trust strategy'!$C$57,,$E443='Impact of trust strategy'!$C$66,,$E443='Impact of trust strategy'!$C$75,$E443='Impact of trust strategy'!$C$84,$E443='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD443=0,X443,X443/SUMIF($C$6:$C$455,$C443,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B443,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":510.36145331604286},{"$f":"IFERROR(IF($AD443=0,Y443,Y443/SUMIF($C$6:$C$455,$C443,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B443,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":520.73540663208576},{"$f":"IFERROR(IF($AD443=0,Z443,Z443/SUMIF($C$6:$C$455,$C443,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B443,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":536.96323360503868},{"$f":"IFERROR(IF($AD443=0,AA443,AA443/SUMIF($C$6:$C$455,$C443,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B443,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":553.33925991107787},{"$f":"IFERROR(IF($AD443=0,AB443,AB443/SUMIF($C$6:$C$455,$C443,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B443,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":569.86348555020356},null,"JDF","JD","Everything else","A&E","55-64",500,510.36145331604286,520.73540663208576,536.96323360503868,553.33925991107787,569.86348555020356]
["JDG","JD",49,"Everything elseA&E",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"A&E","65-74",{"$f":"'Historical volumes'!$J76","v":520},null,{"$f":"H444*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G444,'Demographic Change'!$B$16:$B$24,0))))","v":533.70485036119715},{"$f":"J444*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G444,'Demographic Change'!$B$16:$B$24,0))))","v":547.40970072239418},{"$f":"K444*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G444,'Demographic Change'!$B$16:$B$24,0))))","v":568.87512899896797},{"$f":"L444*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G444,'Demographic Change'!$B$16:$B$24,0))))","v":590.54695562435495},{"$f":"M444*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G444,'Demographic Change'!$B$16:$B$24,0))))","v":612.42518059855513},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E444,E444='Non-Demographic Change'!$C$20,E444='Non-Demographic Change'!$C$29,E444='Non-Demographic Change'!$C$38,E444='Non-Demographic Change'!$C$47,E444='Non-Demographic Change'!$C$56,E444='Non-Demographic Change'!$C$65,E444='Non-Demographic Change'!$C$74,E444='Non-Demographic Change'!$C$83,E444='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P444=0,J444,(J444/SUMIF($C$6:$C$455,$C444,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B444,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":533.70485036119715},{"$f":"IFERROR(IF($P444=0,K444,(K444/SUMIF($C$6:$C$455,$C444,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B444,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":547.40970072239418},{"$f":"IFERROR(IF($P444=0,L444,(L444/SUMIF($C$6:$C$455,$C444,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B444,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.87512899896797},{"$f":"IFERROR(IF($P444=0,M444,(M444/SUMIF($C$6:$C$455,$C444,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B444,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.54695562435495},{"$f":"IFERROR(IF($P444=0,N444,(N444/SUMIF($C$6:$C$455,$C444,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B444,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":612.42518059855513},null,{"$f":"IF(OR($E444='Commissioner plans'!$C$12,$E444='Commissioner plans'!$C$21,$E444='Commissioner plans'!$C$30,$E444='Commissioner plans'!$C$39,$E444='Commissioner plans'!$C$48,,$E444='Commissioner plans'!$C$57,,$E444='Commissioner plans'!$C$66,,$E444='Commissioner plans'!$C$75,$E444='Commissioner plans'!$C$84,$E444='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W444=0,Q444,Q444/SUMIF($C$6:$C$455,$C444,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B444,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":531.03632610939121},{"$f":"IFERROR(IF($W444=0,R444,R444/SUMIF($C$6:$C$455,$C444,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B444,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":544.67265221878222},{"$f":"IFERROR(IF($W444=0,S444,S444/SUMIF($C$6:$C$455,$C444,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B444,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":566.03075335397307},{"$f":"IFERROR(IF($W444=0,T444,T444/SUMIF($C$6:$C$455,$C444,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B444,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":587.59422084623316},{"$f":"IFERROR(IF($W444=0,U444,U444/SUMIF($C$6:$C$455,$C444,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B444,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":609.36305469556237},null,{"$f":"IF(OR($E444='Impact of trust strategy'!$C$12,$E444='Impact of trust strategy'!$C$21,$E444='Impact of trust strategy'!$C$30,$E444='Impact of trust strategy'!$C$39,$E444='Impact of trust strategy'!$C$48,,$E444='Impact of trust strategy'!$C$57,,$E444='Impact of trust strategy'!$C$66,,$E444='Impact of trust strategy'!$C$75,$E444='Impact of trust strategy'!$C$84,$E444='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD444=0,X444,X444/SUMIF($C$6:$C$455,$C444,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B444,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":533.69150773993806},{"$f":"IFERROR(IF($AD444=0,Y444,Y444/SUMIF($C$6:$C$455,$C444,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B444,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":547.39601547987604},{"$f":"IFERROR(IF($AD444=0,Z444,Z444/SUMIF($C$6:$C$455,$C444,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B444,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":568.86090712074292},{"$f":"IFERROR(IF($AD444=0,AA444,AA444/SUMIF($C$6:$C$455,$C444,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B444,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":590.53219195046427},{"$f":"IFERROR(IF($AD444=0,AB444,AB444/SUMIF($C$6:$C$455,$C444,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B444,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":612.40986996904007},null,"JDG","JD","Everything else","A&E","65-74",520,533.69150773993806,547.39601547987604,568.86090712074292,590.53219195046427,612.40986996904007]
["JDH","JD",49,"Everything elseA&E",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"A&E","75-84",{"$f":"'Historical volumes'!$K76","v":540},null,{"$f":"H445*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G445,'Demographic Change'!$B$16:$B$24,0))))","v":544.80474542758282},{"$f":"J445*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G445,'Demographic Change'!$B$16:$B$24,0))))","v":549.60949085516563},{"$f":"K445*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G445,'Demographic Change'!$B$16:$B$24,0))))","v":557.12802768166091},{"$f":"L445*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G445,'Demographic Change'!$B$16:$B$24,0))))","v":564.73554127533373},{"$f":"M445*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G445,'Demographic Change'!$B$16:$B$24,0))))","v":572.43203163618398},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E445,E445='Non-Demographic Change'!$C$20,E445='Non-Demographic Change'!$C$29,E445='Non-Demographic Change'!$C$38,E445='Non-Demographic Change'!$C$47,E445='Non-Demographic Change'!$C$56,E445='Non-Demographic Change'!$C$65,E445='Non-Demographic Change'!$C$74,E445='Non-Demographic Change'!$C$83,E445='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P445=0,J445,(J445/SUMIF($C$6:$C$455,$C445,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B445,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":544.80474542758282},{"$f":"IFERROR(IF($P445=0,K445,(K445/SUMIF($C$6:$C$455,$C445,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B445,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":549.60949085516563},{"$f":"IFERROR(IF($P445=0,L445,(L445/SUMIF($C$6:$C$455,$C445,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B445,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":557.12802768166091},{"$f":"IFERROR(IF($P445=0,M445,(M445/SUMIF($C$6:$C$455,$C445,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B445,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.73554127533373},{"$f":"IFERROR(IF($P445=0,N445,(N445/SUMIF($C$6:$C$455,$C445,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B445,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":572.43203163618398},null,{"$f":"IF(OR($E445='Commissioner plans'!$C$12,$E445='Commissioner plans'!$C$21,$E445='Commissioner plans'!$C$30,$E445='Commissioner plans'!$C$39,$E445='Commissioner plans'!$C$48,,$E445='Commissioner plans'!$C$57,,$E445='Commissioner plans'!$C$66,,$E445='Commissioner plans'!$C$75,$E445='Commissioner plans'!$C$84,$E445='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W445=0,Q445,Q445/SUMIF($C$6:$C$455,$C445,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B445,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":542.08072170044488},{"$f":"IFERROR(IF($W445=0,R445,R445/SUMIF($C$6:$C$455,$C445,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B445,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":546.86144340088981},{"$f":"IFERROR(IF($W445=0,S445,S445/SUMIF($C$6:$C$455,$C445,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B445,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":554.34238754325258},{"$f":"IFERROR(IF($W445=0,T445,T445/SUMIF($C$6:$C$455,$C445,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B445,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":561.91186356895707},{"$f":"IFERROR(IF($W445=0,U445,U445/SUMIF($C$6:$C$455,$C445,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B445,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":569.56987147800305},null,{"$f":"IF(OR($E445='Impact of trust strategy'!$C$12,$E445='Impact of trust strategy'!$C$21,$E445='Impact of trust strategy'!$C$30,$E445='Impact of trust strategy'!$C$39,$E445='Impact of trust strategy'!$C$48,,$E445='Impact of trust strategy'!$C$57,,$E445='Impact of trust strategy'!$C$66,,$E445='Impact of trust strategy'!$C$75,$E445='Impact of trust strategy'!$C$84,$E445='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD445=0,X445,X445/SUMIF($C$6:$C$455,$C445,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B445,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":544.79112530894702},{"$f":"IFERROR(IF($AD445=0,Y445,Y445/SUMIF($C$6:$C$455,$C445,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B445,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":549.59575061789417},{"$f":"IFERROR(IF($AD445=0,Z445,Z445/SUMIF($C$6:$C$455,$C445,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B445,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":557.11409948096878},{"$f":"IFERROR(IF($AD445=0,AA445,AA445/SUMIF($C$6:$C$455,$C445,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B445,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":564.72142288680175},{"$f":"IFERROR(IF($AD445=0,AB445,AB445/SUMIF($C$6:$C$455,$C445,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B445,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":572.41772083539297},null,"JDH","JD","Everything else","A&E","75-84",540,544.79112530894702,549.59575061789417,557.11409948096878,564.72142288680175,572.41772083539297]
["JDI","JD",49,"Everything elseA&E",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"A&E","85+",{"$f":"'Historical volumes'!$L76","v":560},null,{"$f":"H446*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G446,'Demographic Change'!$B$16:$B$24,0))))","v":536.94708186707385},{"$f":"J446*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G446,'Demographic Change'!$B$16:$B$24,0))))","v":513.8941637341477},{"$f":"K446*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G446,'Demographic Change'!$B$16:$B$24,0))))","v":477.82750149392461},{"$f":"L446*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G446,'Demographic Change'!$B$16:$B$24,0))))","v":441.42620011951391},{"$f":"M446*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G446,'Demographic Change'!$B$16:$B$24,0))))","v":404.65307748489465},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E446,E446='Non-Demographic Change'!$C$20,E446='Non-Demographic Change'!$C$29,E446='Non-Demographic Change'!$C$38,E446='Non-Demographic Change'!$C$47,E446='Non-Demographic Change'!$C$56,E446='Non-Demographic Change'!$C$65,E446='Non-Demographic Change'!$C$74,E446='Non-Demographic Change'!$C$83,E446='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P446=0,J446,(J446/SUMIF($C$6:$C$455,$C446,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B446,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":536.94708186707385},{"$f":"IFERROR(IF($P446=0,K446,(K446/SUMIF($C$6:$C$455,$C446,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B446,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":513.8941637341477},{"$f":"IFERROR(IF($P446=0,L446,(L446/SUMIF($C$6:$C$455,$C446,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B446,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":477.82750149392461},{"$f":"IFERROR(IF($P446=0,M446,(M446/SUMIF($C$6:$C$455,$C446,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B446,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":441.42620011951391},{"$f":"IFERROR(IF($P446=0,N446,(N446/SUMIF($C$6:$C$455,$C446,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B446,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":404.65307748489465},null,{"$f":"IF(OR($E446='Commissioner plans'!$C$12,$E446='Commissioner plans'!$C$21,$E446='Commissioner plans'!$C$30,$E446='Commissioner plans'!$C$39,$E446='Commissioner plans'!$C$48,,$E446='Commissioner plans'!$C$57,,$E446='Commissioner plans'!$C$66,,$E446='Commissioner plans'!$C$75,$E446='Commissioner plans'!$C$84,$E446='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W446=0,Q446,Q446/SUMIF($C$6:$C$455,$C446,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B446,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":534.26234645773843},{"$f":"IFERROR(IF($W446=0,R446,R446/SUMIF($C$6:$C$455,$C446,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B446,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":511.32469291547693},{"$f":"IFERROR(IF($W446=0,S446,S446/SUMIF($C$6:$C$455,$C446,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B446,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":475.43836398645499},{"$f":"IFERROR(IF($W446=0,T446,T446/SUMIF($C$6:$C$455,$C446,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B446,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":439.21906911891631},{"$f":"IFERROR(IF($W446=0,U446,U446/SUMIF($C$6:$C$455,$C446,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B446,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":402.62981209747016},null,{"$f":"IF(OR($E446='Impact of trust strategy'!$C$12,$E446='Impact of trust strategy'!$C$21,$E446='Impact of trust strategy'!$C$30,$E446='Impact of trust strategy'!$C$39,$E446='Impact of trust strategy'!$C$48,,$E446='Impact of trust strategy'!$C$57,,$E446='Impact of trust strategy'!$C$66,,$E446='Impact of trust strategy'!$C$75,$E446='Impact of trust strategy'!$C$84,$E446='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD446=0,X446,X446/SUMIF($C$6:$C$455,$C446,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B446,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":536.93365819002702},{"$f":"IFERROR(IF($AD446=0,Y446,Y446/SUMIF($C$6:$C$455,$C446,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B446,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":513.88131638005427},{"$f":"IFERROR(IF($AD446=0,Z446,Z446/SUMIF($C$6:$C$455,$C446,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B446,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":477.81555580638724},{"$f":"IFERROR(IF($AD446=0,AA446,AA446/SUMIF($C$6:$C$455,$C446,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B446,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":441.41516446451084},{"$f":"IFERROR(IF($AD446=0,AB446,AB446/SUMIF($C$6:$C$455,$C446,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B446,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":404.64296115795747},null,"JDI","JD","Everything else","A&E","85+",560,536.93365819002702,513.88131638005427,477.81555580638724,441.41516446451084,404.64296115795747]
["JEA","JE",50,"Everything elseCommunity",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Community","0-18",{"$f":"'Historical volumes'!$D77","v":420},null,{"$f":"H447*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G447,'Demographic Change'!$B$16:$B$24,0))))","v":424.71170502350901},{"$f":"J447*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G447,'Demographic Change'!$B$16:$B$24,0))))","v":429.42341004701808},{"$f":"K447*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G447,'Demographic Change'!$B$16:$B$24,0))))","v":436.80277159119032},{"$f":"L447*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G447,'Demographic Change'!$B$16:$B$24,0))))","v":444.25142291512003},{"$f":"M447*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G447,'Demographic Change'!$B$16:$B$24,0))))","v":451.76936401880721},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E447,E447='Non-Demographic Change'!$C$20,E447='Non-Demographic Change'!$C$29,E447='Non-Demographic Change'!$C$38,E447='Non-Demographic Change'!$C$47,E447='Non-Demographic Change'!$C$56,E447='Non-Demographic Change'!$C$65,E447='Non-Demographic Change'!$C$74,E447='Non-Demographic Change'!$C$83,E447='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P447=0,J447,(J447/SUMIF($C$6:$C$455,$C447,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B447,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.71170502350901},{"$f":"IFERROR(IF($P447=0,K447,(K447/SUMIF($C$6:$C$455,$C447,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B447,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":429.42341004701808},{"$f":"IFERROR(IF($P447=0,L447,(L447/SUMIF($C$6:$C$455,$C447,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B447,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":436.80277159119032},{"$f":"IFERROR(IF($P447=0,M447,(M447/SUMIF($C$6:$C$455,$C447,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B447,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":444.25142291512003},{"$f":"IFERROR(IF($P447=0,N447,(N447/SUMIF($C$6:$C$455,$C447,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B447,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":451.76936401880721},null,{"$f":"IF(OR($E447='Commissioner plans'!$C$12,$E447='Commissioner plans'!$C$21,$E447='Commissioner plans'!$C$30,$E447='Commissioner plans'!$C$39,$E447='Commissioner plans'!$C$48,,$E447='Commissioner plans'!$C$57,,$E447='Commissioner plans'!$C$66,,$E447='Commissioner plans'!$C$75,$E447='Commissioner plans'!$C$84,$E447='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W447=0,Q447,Q447/SUMIF($C$6:$C$455,$C447,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B447,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":422.58814649839144},{"$f":"IFERROR(IF($W447=0,R447,R447/SUMIF($C$6:$C$455,$C447,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B447,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":427.27629299678301},{"$f":"IFERROR(IF($W447=0,S447,S447/SUMIF($C$6:$C$455,$C447,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B447,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":434.61875773323436},{"$f":"IFERROR(IF($W447=0,T447,T447/SUMIF($C$6:$C$455,$C447,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B447,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":442.03016580054441},{"$f":"IFERROR(IF($W447=0,U447,U447/SUMIF($C$6:$C$455,$C447,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B447,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":449.51051719871316},null,{"$f":"IF(OR($E447='Impact of trust strategy'!$C$12,$E447='Impact of trust strategy'!$C$21,$E447='Impact of trust strategy'!$C$30,$E447='Impact of trust strategy'!$C$39,$E447='Impact of trust strategy'!$C$48,,$E447='Impact of trust strategy'!$C$57,,$E447='Impact of trust strategy'!$C$66,,$E447='Impact of trust strategy'!$C$75,$E447='Impact of trust strategy'!$C$84,$E447='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD447=0,X447,X447/SUMIF($C$6:$C$455,$C447,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B447,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":424.70108723088333},{"$f":"IFERROR(IF($AD447=0,Y447,Y447/SUMIF($C$6:$C$455,$C447,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B447,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":429.41267446176687},{"$f":"IFERROR(IF($AD447=0,Z447,Z447/SUMIF($C$6:$C$455,$C447,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B447,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":436.79185152190047},{"$f":"IFERROR(IF($AD447=0,AA447,AA447/SUMIF($C$6:$C$455,$C447,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B447,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":444.24031662954707},{"$f":"IFERROR(IF($AD447=0,AB447,AB447/SUMIF($C$6:$C$455,$C447,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B447,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":451.75806978470666},null,"JEA","JE","Everything else","Community","0-18",420,424.70108723088333,429.41267446176687,436.79185152190047,444.24031662954707,451.75806978470666]
["JEB","JE",50,"Everything elseCommunity",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Community","19-24",{"$f":"'Historical volumes'!$E77","v":440},null,{"$f":"H448*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G448,'Demographic Change'!$B$16:$B$24,0))))","v":446.72648720505157},{"$f":"J448*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G448,'Demographic Change'!$B$16:$B$24,0))))","v":453.45297441010314},{"$f":"K448*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G448,'Demographic Change'!$B$16:$B$24,0))))","v":463.98138916583594},{"$f":"L448*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G448,'Demographic Change'!$B$16:$B$24,0))))","v":474.61947490860769},{"$f":"M448*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G448,'Demographic Change'!$B$16:$B$24,0))))","v":485.36723163841822},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E448,E448='Non-Demographic Change'!$C$20,E448='Non-Demographic Change'!$C$29,E448='Non-Demographic Change'!$C$38,E448='Non-Demographic Change'!$C$47,E448='Non-Demographic Change'!$C$56,E448='Non-Demographic Change'!$C$65,E448='Non-Demographic Change'!$C$74,E448='Non-Demographic Change'!$C$83,E448='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P448=0,J448,(J448/SUMIF($C$6:$C$455,$C448,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B448,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":446.72648720505157},{"$f":"IFERROR(IF($P448=0,K448,(K448/SUMIF($C$6:$C$455,$C448,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B448,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":453.45297441010314},{"$f":"IFERROR(IF($P448=0,L448,(L448/SUMIF($C$6:$C$455,$C448,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B448,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":463.98138916583594},{"$f":"IFERROR(IF($P448=0,M448,(M448/SUMIF($C$6:$C$455,$C448,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B448,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":474.61947490860769},{"$f":"IFERROR(IF($P448=0,N448,(N448/SUMIF($C$6:$C$455,$C448,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B448,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":485.36723163841822},null,{"$f":"IF(OR($E448='Commissioner plans'!$C$12,$E448='Commissioner plans'!$C$21,$E448='Commissioner plans'!$C$30,$E448='Commissioner plans'!$C$39,$E448='Commissioner plans'!$C$48,,$E448='Commissioner plans'!$C$57,,$E448='Commissioner plans'!$C$66,,$E448='Commissioner plans'!$C$75,$E448='Commissioner plans'!$C$84,$E448='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W448=0,Q448,Q448/SUMIF($C$6:$C$455,$C448,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B448,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":444.49285476902634},{"$f":"IFERROR(IF($W448=0,R448,R448/SUMIF($C$6:$C$455,$C448,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B448,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":451.18570953805261},{"$f":"IFERROR(IF($W448=0,S448,S448/SUMIF($C$6:$C$455,$C448,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B448,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":461.66148222000675},{"$f":"IFERROR(IF($W448=0,T448,T448/SUMIF($C$6:$C$455,$C448,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B448,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":472.24637753406466},{"$f":"IFERROR(IF($W448=0,U448,U448/SUMIF($C$6:$C$455,$C448,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B448,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":482.94039548022613},null,{"$f":"IF(OR($E448='Impact of trust strategy'!$C$12,$E448='Impact of trust strategy'!$C$21,$E448='Impact of trust strategy'!$C$30,$E448='Impact of trust strategy'!$C$39,$E448='Impact of trust strategy'!$C$48,,$E448='Impact of trust strategy'!$C$57,,$E448='Impact of trust strategy'!$C$66,,$E448='Impact of trust strategy'!$C$75,$E448='Impact of trust strategy'!$C$84,$E448='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD448=0,X448,X448/SUMIF($C$6:$C$455,$C448,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B448,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":446.71531904287144},{"$f":"IFERROR(IF($AD448=0,Y448,Y448/SUMIF($C$6:$C$455,$C448,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B448,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":453.4416380857428},{"$f":"IFERROR(IF($AD448=0,Z448,Z448/SUMIF($C$6:$C$455,$C448,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B448,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":463.96978963110672},{"$f":"IFERROR(IF($AD448=0,AA448,AA448/SUMIF($C$6:$C$455,$C448,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B448,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":474.60760942173494},{"$f":"IFERROR(IF($AD448=0,AB448,AB448/SUMIF($C$6:$C$455,$C448,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B448,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":485.35509745762721},null,"JEB","JE","Everything else","Community","19-24",440,446.71531904287144,453.4416380857428,463.96978963110672,474.60760942173494,485.35509745762721]
["JEC","JE",50,"Everything elseCommunity",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Community","25-34",{"$f":"'Historical volumes'!$F77","v":460},null,{"$f":"H449*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G449,'Demographic Change'!$B$16:$B$24,0))))","v":464.43484042553195},{"$f":"J449*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G449,'Demographic Change'!$B$16:$B$24,0))))","v":468.86968085106383},{"$f":"K449*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G449,'Demographic Change'!$B$16:$B$24,0))))","v":475.82779255319156},{"$f":"L449*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G449,'Demographic Change'!$B$16:$B$24,0))))","v":482.86236702127667},{"$f":"M449*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G449,'Demographic Change'!$B$16:$B$24,0))))","v":489.97340425531922},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E449,E449='Non-Demographic Change'!$C$20,E449='Non-Demographic Change'!$C$29,E449='Non-Demographic Change'!$C$38,E449='Non-Demographic Change'!$C$47,E449='Non-Demographic Change'!$C$56,E449='Non-Demographic Change'!$C$65,E449='Non-Demographic Change'!$C$74,E449='Non-Demographic Change'!$C$83,E449='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P449=0,J449,(J449/SUMIF($C$6:$C$455,$C449,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B449,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.43484042553195},{"$f":"IFERROR(IF($P449=0,K449,(K449/SUMIF($C$6:$C$455,$C449,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B449,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":468.86968085106383},{"$f":"IFERROR(IF($P449=0,L449,(L449/SUMIF($C$6:$C$455,$C449,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B449,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":475.82779255319156},{"$f":"IFERROR(IF($P449=0,M449,(M449/SUMIF($C$6:$C$455,$C449,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B449,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":482.86236702127667},{"$f":"IFERROR(IF($P449=0,N449,(N449/SUMIF($C$6:$C$455,$C449,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B449,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":489.97340425531922},null,{"$f":"IF(OR($E449='Commissioner plans'!$C$12,$E449='Commissioner plans'!$C$21,$E449='Commissioner plans'!$C$30,$E449='Commissioner plans'!$C$39,$E449='Commissioner plans'!$C$48,,$E449='Commissioner plans'!$C$57,,$E449='Commissioner plans'!$C$66,,$E449='Commissioner plans'!$C$75,$E449='Commissioner plans'!$C$84,$E449='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W449=0,Q449,Q449/SUMIF($C$6:$C$455,$C449,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B449,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.11266622340429},{"$f":"IFERROR(IF($W449=0,R449,R449/SUMIF($C$6:$C$455,$C449,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B449,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":466.52533244680853},{"$f":"IFERROR(IF($W449=0,S449,S449/SUMIF($C$6:$C$455,$C449,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B449,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":473.44865359042558},{"$f":"IFERROR(IF($W449=0,T449,T449/SUMIF($C$6:$C$455,$C449,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B449,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":480.44805518617028},{"$f":"IFERROR(IF($W449=0,U449,U449/SUMIF($C$6:$C$455,$C449,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B449,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":487.52353723404264},null,{"$f":"IF(OR($E449='Impact of trust strategy'!$C$12,$E449='Impact of trust strategy'!$C$21,$E449='Impact of trust strategy'!$C$30,$E449='Impact of trust strategy'!$C$39,$E449='Impact of trust strategy'!$C$48,,$E449='Impact of trust strategy'!$C$57,,$E449='Impact of trust strategy'!$C$66,,$E449='Impact of trust strategy'!$C$75,$E449='Impact of trust strategy'!$C$84,$E449='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD449=0,X449,X449/SUMIF($C$6:$C$455,$C449,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B449,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.42322955452124},{"$f":"IFERROR(IF($AD449=0,Y449,Y449/SUMIF($C$6:$C$455,$C449,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B449,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":468.85795910904255},{"$f":"IFERROR(IF($AD449=0,Z449,Z449/SUMIF($C$6:$C$455,$C449,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B449,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":475.81589685837764},{"$f":"IFERROR(IF($AD449=0,AA449,AA449/SUMIF($C$6:$C$455,$C449,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B449,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":482.85029546210109},{"$f":"IFERROR(IF($AD449=0,AB449,AB449/SUMIF($C$6:$C$455,$C449,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B449,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":489.96115492021278},null,"JEC","JE","Everything else","Community","25-34",460,464.42322955452124,468.85795910904255,475.81589685837764,482.85029546210109,489.96115492021278]
["JED","JE",50,"Everything elseCommunity",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Community","35-44",{"$f":"'Historical volumes'!$G77","v":480},null,{"$f":"H450*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G450,'Demographic Change'!$B$16:$B$24,0))))","v":464.42045708330232},{"$f":"J450*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G450,'Demographic Change'!$B$16:$B$24,0))))","v":448.84091416660465},{"$f":"K450*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G450,'Demographic Change'!$B$16:$B$24,0))))","v":424.4710786868161},{"$f":"L450*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G450,'Demographic Change'!$B$16:$B$24,0))))","v":399.85111293084196},{"$f":"M450*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G450,'Demographic Change'!$B$16:$B$24,0))))","v":374.98101689868236},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E450,E450='Non-Demographic Change'!$C$20,E450='Non-Demographic Change'!$C$29,E450='Non-Demographic Change'!$C$38,E450='Non-Demographic Change'!$C$47,E450='Non-Demographic Change'!$C$56,E450='Non-Demographic Change'!$C$65,E450='Non-Demographic Change'!$C$74,E450='Non-Demographic Change'!$C$83,E450='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P450=0,J450,(J450/SUMIF($C$6:$C$455,$C450,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B450,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":464.42045708330232},{"$f":"IFERROR(IF($P450=0,K450,(K450/SUMIF($C$6:$C$455,$C450,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B450,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":448.84091416660465},{"$f":"IFERROR(IF($P450=0,L450,(L450/SUMIF($C$6:$C$455,$C450,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B450,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":424.4710786868161},{"$f":"IFERROR(IF($P450=0,M450,(M450/SUMIF($C$6:$C$455,$C450,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B450,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":399.85111293084196},{"$f":"IFERROR(IF($P450=0,N450,(N450/SUMIF($C$6:$C$455,$C450,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B450,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":374.98101689868236},null,{"$f":"IF(OR($E450='Commissioner plans'!$C$12,$E450='Commissioner plans'!$C$21,$E450='Commissioner plans'!$C$30,$E450='Commissioner plans'!$C$39,$E450='Commissioner plans'!$C$48,,$E450='Commissioner plans'!$C$57,,$E450='Commissioner plans'!$C$66,,$E450='Commissioner plans'!$C$75,$E450='Commissioner plans'!$C$84,$E450='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W450=0,Q450,Q450/SUMIF($C$6:$C$455,$C450,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B450,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":462.0983547978858},{"$f":"IFERROR(IF($W450=0,R450,R450/SUMIF($C$6:$C$455,$C450,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B450,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":446.59670959577164},{"$f":"IFERROR(IF($W450=0,S450,S450/SUMIF($C$6:$C$455,$C450,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B450,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":422.34872329338202},{"$f":"IFERROR(IF($W450=0,T450,T450/SUMIF($C$6:$C$455,$C450,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B450,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":397.85185736618774},{"$f":"IFERROR(IF($W450=0,U450,U450/SUMIF($C$6:$C$455,$C450,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B450,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":373.10611181418892},null,{"$f":"IF(OR($E450='Impact of trust strategy'!$C$12,$E450='Impact of trust strategy'!$C$21,$E450='Impact of trust strategy'!$C$30,$E450='Impact of trust strategy'!$C$39,$E450='Impact of trust strategy'!$C$48,,$E450='Impact of trust strategy'!$C$57,,$E450='Impact of trust strategy'!$C$66,,$E450='Impact of trust strategy'!$C$75,$E450='Impact of trust strategy'!$C$84,$E450='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD450=0,X450,X450/SUMIF($C$6:$C$455,$C450,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B450,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":464.40884657187519},{"$f":"IFERROR(IF($AD450=0,Y450,Y450/SUMIF($C$6:$C$455,$C450,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B450,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":448.82969314375043},{"$f":"IFERROR(IF($AD450=0,Z450,Z450/SUMIF($C$6:$C$455,$C450,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B450,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":424.46046690984889},{"$f":"IFERROR(IF($AD450=0,AA450,AA450/SUMIF($C$6:$C$455,$C450,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B450,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":399.84111665301862},{"$f":"IFERROR(IF($AD450=0,AB450,AB450/SUMIF($C$6:$C$455,$C450,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B450,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":374.97164237325984},null,"JED","JE","Everything else","Community","35-44",480,464.40884657187519,448.82969314375043,424.46046690984889,399.84111665301862,374.97164237325984]
["JEE","JE",50,"Everything elseCommunity",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Community","45-54",{"$f":"'Historical volumes'!$H77","v":500},null,{"$f":"H451*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G451,'Demographic Change'!$B$16:$B$24,0))))","v":496.12229679343773},{"$f":"J451*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G451,'Demographic Change'!$B$16:$B$24,0))))","v":492.24459358687545},{"$f":"K451*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G451,'Demographic Change'!$B$16:$B$24,0))))","v":486.16703952274418},{"$f":"L451*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G451,'Demographic Change'!$B$16:$B$24,0))))","v":480.01491424310211},{"$f":"M451*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G451,'Demographic Change'!$B$16:$B$24,0))))","v":473.78821774794926},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E451,E451='Non-Demographic Change'!$C$20,E451='Non-Demographic Change'!$C$29,E451='Non-Demographic Change'!$C$38,E451='Non-Demographic Change'!$C$47,E451='Non-Demographic Change'!$C$56,E451='Non-Demographic Change'!$C$65,E451='Non-Demographic Change'!$C$74,E451='Non-Demographic Change'!$C$83,E451='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P451=0,J451,(J451/SUMIF($C$6:$C$455,$C451,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B451,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":496.12229679343773},{"$f":"IFERROR(IF($P451=0,K451,(K451/SUMIF($C$6:$C$455,$C451,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B451,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":492.24459358687545},{"$f":"IFERROR(IF($P451=0,L451,(L451/SUMIF($C$6:$C$455,$C451,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B451,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":486.16703952274418},{"$f":"IFERROR(IF($P451=0,M451,(M451/SUMIF($C$6:$C$455,$C451,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B451,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":480.01491424310211},{"$f":"IFERROR(IF($P451=0,N451,(N451/SUMIF($C$6:$C$455,$C451,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B451,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":473.78821774794926},null,{"$f":"IF(OR($E451='Commissioner plans'!$C$12,$E451='Commissioner plans'!$C$21,$E451='Commissioner plans'!$C$30,$E451='Commissioner plans'!$C$39,$E451='Commissioner plans'!$C$48,,$E451='Commissioner plans'!$C$57,,$E451='Commissioner plans'!$C$66,,$E451='Commissioner plans'!$C$75,$E451='Commissioner plans'!$C$84,$E451='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W451=0,Q451,Q451/SUMIF($C$6:$C$455,$C451,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B451,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":493.64168530947052},{"$f":"IFERROR(IF($W451=0,R451,R451/SUMIF($C$6:$C$455,$C451,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B451,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":489.78337061894109},{"$f":"IFERROR(IF($W451=0,S451,S451/SUMIF($C$6:$C$455,$C451,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B451,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":483.73620432513047},{"$f":"IFERROR(IF($W451=0,T451,T451/SUMIF($C$6:$C$455,$C451,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B451,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":477.61483967188661},{"$f":"IFERROR(IF($W451=0,U451,U451/SUMIF($C$6:$C$455,$C451,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B451,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":471.41927665920952},null,{"$f":"IF(OR($E451='Impact of trust strategy'!$C$12,$E451='Impact of trust strategy'!$C$21,$E451='Impact of trust strategy'!$C$30,$E451='Impact of trust strategy'!$C$39,$E451='Impact of trust strategy'!$C$48,,$E451='Impact of trust strategy'!$C$57,,$E451='Impact of trust strategy'!$C$66,,$E451='Impact of trust strategy'!$C$75,$E451='Impact of trust strategy'!$C$84,$E451='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD451=0,X451,X451/SUMIF($C$6:$C$455,$C451,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B451,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":496.1098937360178},{"$f":"IFERROR(IF($AD451=0,Y451,Y451/SUMIF($C$6:$C$455,$C451,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B451,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":492.23228747203575},{"$f":"IFERROR(IF($AD451=0,Z451,Z451/SUMIF($C$6:$C$455,$C451,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B451,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":486.15488534675609},{"$f":"IFERROR(IF($AD451=0,AA451,AA451/SUMIF($C$6:$C$455,$C451,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B451,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":480.002913870246},{"$f":"IFERROR(IF($AD451=0,AB451,AB451/SUMIF($C$6:$C$455,$C451,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B451,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":473.7763730425055},null,"JEE","JE","Everything else","Community","45-54",500,496.1098937360178,492.23228747203575,486.15488534675609,480.002913870246,473.7763730425055]
["JEF","JE",50,"Everything elseCommunity",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Community","55-64",{"$f":"'Historical volumes'!$I77","v":520},null,{"$f":"H452*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G452,'Demographic Change'!$B$16:$B$24,0))))","v":530.78918117821411},{"$f":"J452*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G452,'Demographic Change'!$B$16:$B$24,0))))","v":541.57836235642822},{"$f":"K452*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G452,'Demographic Change'!$B$16:$B$24,0))))","v":558.45572434234884},{"$f":"L452*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G452,'Demographic Change'!$B$16:$B$24,0))))","v":575.48721748795833},{"$f":"M452*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G452,'Demographic Change'!$B$16:$B$24,0))))","v":592.67284179325657},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E452,E452='Non-Demographic Change'!$C$20,E452='Non-Demographic Change'!$C$29,E452='Non-Demographic Change'!$C$38,E452='Non-Demographic Change'!$C$47,E452='Non-Demographic Change'!$C$56,E452='Non-Demographic Change'!$C$65,E452='Non-Demographic Change'!$C$74,E452='Non-Demographic Change'!$C$83,E452='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P452=0,J452,(J452/SUMIF($C$6:$C$455,$C452,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B452,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":530.78918117821411},{"$f":"IFERROR(IF($P452=0,K452,(K452/SUMIF($C$6:$C$455,$C452,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B452,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":541.57836235642822},{"$f":"IFERROR(IF($P452=0,L452,(L452/SUMIF($C$6:$C$455,$C452,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B452,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":558.45572434234884},{"$f":"IFERROR(IF($P452=0,M452,(M452/SUMIF($C$6:$C$455,$C452,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B452,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":575.48721748795833},{"$f":"IFERROR(IF($P452=0,N452,(N452/SUMIF($C$6:$C$455,$C452,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B452,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":592.67284179325657},null,{"$f":"IF(OR($E452='Commissioner plans'!$C$12,$E452='Commissioner plans'!$C$21,$E452='Commissioner plans'!$C$30,$E452='Commissioner plans'!$C$39,$E452='Commissioner plans'!$C$48,,$E452='Commissioner plans'!$C$57,,$E452='Commissioner plans'!$C$66,,$E452='Commissioner plans'!$C$75,$E452='Commissioner plans'!$C$84,$E452='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W452=0,Q452,Q452/SUMIF($C$6:$C$455,$C452,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B452,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":528.13523527232303},{"$f":"IFERROR(IF($W452=0,R452,R452/SUMIF($C$6:$C$455,$C452,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B452,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":538.87047054464608},{"$f":"IFERROR(IF($W452=0,S452,S452/SUMIF($C$6:$C$455,$C452,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B452,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":555.66344572063713},{"$f":"IFERROR(IF($W452=0,T452,T452/SUMIF($C$6:$C$455,$C452,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B452,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":572.6097814005185},{"$f":"IFERROR(IF($W452=0,U452,U452/SUMIF($C$6:$C$455,$C452,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B452,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":589.70947758429031},null,{"$f":"IF(OR($E452='Impact of trust strategy'!$C$12,$E452='Impact of trust strategy'!$C$21,$E452='Impact of trust strategy'!$C$30,$E452='Impact of trust strategy'!$C$39,$E452='Impact of trust strategy'!$C$48,,$E452='Impact of trust strategy'!$C$57,,$E452='Impact of trust strategy'!$C$66,,$E452='Impact of trust strategy'!$C$75,$E452='Impact of trust strategy'!$C$84,$E452='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD452=0,X452,X452/SUMIF($C$6:$C$455,$C452,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B452,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":530.77591144868461},{"$f":"IFERROR(IF($AD452=0,Y452,Y452/SUMIF($C$6:$C$455,$C452,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B452,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":541.56482289736925},{"$f":"IFERROR(IF($AD452=0,Z452,Z452/SUMIF($C$6:$C$455,$C452,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B452,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":558.44176294924023},{"$f":"IFERROR(IF($AD452=0,AA452,AA452/SUMIF($C$6:$C$455,$C452,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B452,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":575.47283030752101},{"$f":"IFERROR(IF($AD452=0,AB452,AB452/SUMIF($C$6:$C$455,$C452,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B452,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":592.65802497221171},null,"JEF","JE","Everything else","Community","55-64",520,530.77591144868461,541.56482289736925,558.44176294924023,575.47283030752101,592.65802497221171]
["JEG","JE",50,"Everything elseCommunity",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Community","65-74",{"$f":"'Historical volumes'!$J77","v":540},null,{"$f":"H453*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G453,'Demographic Change'!$B$16:$B$24,0))))","v":554.23195999047402},{"$f":"J453*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G453,'Demographic Change'!$B$16:$B$24,0))))","v":568.46391998094794},{"$f":"K453*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G453,'Demographic Change'!$B$16:$B$24,0))))","v":590.75494165277462},{"$f":"L453*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G453,'Demographic Change'!$B$16:$B$24,0))))","v":613.26030007144573},{"$f":"M453*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G453,'Demographic Change'!$B$16:$B$24,0))))","v":635.97999523696137},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E453,E453='Non-Demographic Change'!$C$20,E453='Non-Demographic Change'!$C$29,E453='Non-Demographic Change'!$C$38,E453='Non-Demographic Change'!$C$47,E453='Non-Demographic Change'!$C$56,E453='Non-Demographic Change'!$C$65,E453='Non-Demographic Change'!$C$74,E453='Non-Demographic Change'!$C$83,E453='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P453=0,J453,(J453/SUMIF($C$6:$C$455,$C453,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B453,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":554.23195999047402},{"$f":"IFERROR(IF($P453=0,K453,(K453/SUMIF($C$6:$C$455,$C453,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B453,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":568.46391998094794},{"$f":"IFERROR(IF($P453=0,L453,(L453/SUMIF($C$6:$C$455,$C453,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B453,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":590.75494165277462},{"$f":"IFERROR(IF($P453=0,M453,(M453/SUMIF($C$6:$C$455,$C453,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B453,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":613.26030007144573},{"$f":"IFERROR(IF($P453=0,N453,(N453/SUMIF($C$6:$C$455,$C453,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B453,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":635.97999523696137},null,{"$f":"IF(OR($E453='Commissioner plans'!$C$12,$E453='Commissioner plans'!$C$21,$E453='Commissioner plans'!$C$30,$E453='Commissioner plans'!$C$39,$E453='Commissioner plans'!$C$48,,$E453='Commissioner plans'!$C$57,,$E453='Commissioner plans'!$C$66,,$E453='Commissioner plans'!$C$75,$E453='Commissioner plans'!$C$84,$E453='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W453=0,Q453,Q453/SUMIF($C$6:$C$455,$C453,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B453,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":551.4608001905217},{"$f":"IFERROR(IF($W453=0,R453,R453/SUMIF($C$6:$C$455,$C453,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B453,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":565.62160038104321},{"$f":"IFERROR(IF($W453=0,S453,S453/SUMIF($C$6:$C$455,$C453,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B453,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":587.80116694451078},{"$f":"IFERROR(IF($W453=0,T453,T453/SUMIF($C$6:$C$455,$C453,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B453,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":610.19399857108851},{"$f":"IFERROR(IF($W453=0,U453,U453/SUMIF($C$6:$C$455,$C453,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B453,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":632.80009526077652},null,{"$f":"IF(OR($E453='Impact of trust strategy'!$C$12,$E453='Impact of trust strategy'!$C$21,$E453='Impact of trust strategy'!$C$30,$E453='Impact of trust strategy'!$C$39,$E453='Impact of trust strategy'!$C$48,,$E453='Impact of trust strategy'!$C$57,,$E453='Impact of trust strategy'!$C$66,,$E453='Impact of trust strategy'!$C$75,$E453='Impact of trust strategy'!$C$84,$E453='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD453=0,X453,X453/SUMIF($C$6:$C$455,$C453,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B453,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":554.21810419147425},{"$f":"IFERROR(IF($AD453=0,Y453,Y453/SUMIF($C$6:$C$455,$C453,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B453,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":568.44970838294842},{"$f":"IFERROR(IF($AD453=0,Z453,Z453/SUMIF($C$6:$C$455,$C453,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B453,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":590.74017277923326},{"$f":"IFERROR(IF($AD453=0,AA453,AA453/SUMIF($C$6:$C$455,$C453,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B453,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":613.24496856394387},{"$f":"IFERROR(IF($AD453=0,AB453,AB453/SUMIF($C$6:$C$455,$C453,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B453,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":635.96409573708036},null,"JEG","JE","Everything else","Community","65-74",540,554.21810419147425,568.44970838294842,590.74017277923326,613.24496856394387,635.96409573708036]
["JEH","JE",50,"Everything elseCommunity",{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Community","75-84",{"$f":"'Historical volumes'!$K77","v":560},null,{"$f":"H454*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G454,'Demographic Change'!$B$16:$B$24,0))))","v":564.98269896193779},{"$f":"J454*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G454,'Demographic Change'!$B$16:$B$24,0))))","v":569.96539792387557},{"$f":"K454*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G454,'Demographic Change'!$B$16:$B$24,0))))","v":577.76239907727813},{"$f":"L454*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G454,'Demographic Change'!$B$16:$B$24,0))))","v":585.65167243367955},{"$f":"M454*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G454,'Demographic Change'!$B$16:$B$24,0))))","v":593.63321799307971},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E454,E454='Non-Demographic Change'!$C$20,E454='Non-Demographic Change'!$C$29,E454='Non-Demographic Change'!$C$38,E454='Non-Demographic Change'!$C$47,E454='Non-Demographic Change'!$C$56,E454='Non-Demographic Change'!$C$65,E454='Non-Demographic Change'!$C$74,E454='Non-Demographic Change'!$C$83,E454='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P454=0,J454,(J454/SUMIF($C$6:$C$455,$C454,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B454,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":564.98269896193779},{"$f":"IFERROR(IF($P454=0,K454,(K454/SUMIF($C$6:$C$455,$C454,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B454,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":569.96539792387557},{"$f":"IFERROR(IF($P454=0,L454,(L454/SUMIF($C$6:$C$455,$C454,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B454,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":577.76239907727813},{"$f":"IFERROR(IF($P454=0,M454,(M454/SUMIF($C$6:$C$455,$C454,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B454,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":585.65167243367955},{"$f":"IFERROR(IF($P454=0,N454,(N454/SUMIF($C$6:$C$455,$C454,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B454,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":593.63321799307971},null,{"$f":"IF(OR($E454='Commissioner plans'!$C$12,$E454='Commissioner plans'!$C$21,$E454='Commissioner plans'!$C$30,$E454='Commissioner plans'!$C$39,$E454='Commissioner plans'!$C$48,,$E454='Commissioner plans'!$C$57,,$E454='Commissioner plans'!$C$66,,$E454='Commissioner plans'!$C$75,$E454='Commissioner plans'!$C$84,$E454='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W454=0,Q454,Q454/SUMIF($C$6:$C$455,$C454,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B454,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":562.15778546712806},{"$f":"IFERROR(IF($W454=0,R454,R454/SUMIF($C$6:$C$455,$C454,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B454,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":567.1155709342562},{"$f":"IFERROR(IF($W454=0,S454,S454/SUMIF($C$6:$C$455,$C454,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B454,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":574.87358708189174},{"$f":"IFERROR(IF($W454=0,T454,T454/SUMIF($C$6:$C$455,$C454,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B454,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":582.72341407151112},{"$f":"IFERROR(IF($W454=0,U454,U454/SUMIF($C$6:$C$455,$C454,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B454,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":590.66505190311432},null,{"$f":"IF(OR($E454='Impact of trust strategy'!$C$12,$E454='Impact of trust strategy'!$C$21,$E454='Impact of trust strategy'!$C$30,$E454='Impact of trust strategy'!$C$39,$E454='Impact of trust strategy'!$C$48,,$E454='Impact of trust strategy'!$C$57,,$E454='Impact of trust strategy'!$C$66,,$E454='Impact of trust strategy'!$C$75,$E454='Impact of trust strategy'!$C$84,$E454='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD454=0,X454,X454/SUMIF($C$6:$C$455,$C454,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B454,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":564.96857439446364},{"$f":"IFERROR(IF($AD454=0,Y454,Y454/SUMIF($C$6:$C$455,$C454,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B454,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":569.95114878892741},{"$f":"IFERROR(IF($AD454=0,Z454,Z454/SUMIF($C$6:$C$455,$C454,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B454,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":577.74795501730114},{"$f":"IFERROR(IF($AD454=0,AA454,AA454/SUMIF($C$6:$C$455,$C454,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B454,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":585.63703114186865},{"$f":"IFERROR(IF($AD454=0,AB454,AB454/SUMIF($C$6:$C$455,$C454,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B454,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":593.61837716262983},null,"JEH","JE","Everything else","Community","75-84",560,564.96857439446364,569.95114878892741,577.74795501730114,585.63703114186865,593.61837716262983]
["JEI","JE",50,{"$f":"E455&F455","v":"Everything elseCommunity"},{"$f":"'Instructions and Choices'!$C$36","v":"Everything else"},"Community","85+",{"$f":"'Historical volumes'!$L77","v":580},null,{"$f":"H455*(1+(INDEX('Demographic Change'!D$16:D$24,MATCH('Summary Calculations'!$G455,'Demographic Change'!$B$16:$B$24,0))))","v":556.12376336232649},{"$f":"J455*(1+(INDEX('Demographic Change'!E$16:E$24,MATCH('Summary Calculations'!$G455,'Demographic Change'!$B$16:$B$24,0))))","v":532.24752672465297},{"$f":"K455*(1+(INDEX('Demographic Change'!F$16:F$24,MATCH('Summary Calculations'!$G455,'Demographic Change'!$B$16:$B$24,0))))","v":494.89276940442193},{"$f":"L455*(1+(INDEX('Demographic Change'!G$16:G$24,MATCH('Summary Calculations'!$G455,'Demographic Change'!$B$16:$B$24,0))))","v":457.19142155235369},{"$f":"M455*(1+(INDEX('Demographic Change'!H$16:H$24,MATCH('Summary Calculations'!$G455,'Demographic Change'!$B$16:$B$24,0))))","v":419.10497310935517},null,{"$f":"IF(OR('Non-Demographic Change'!$C$11='Summary Calculations'!E455,E455='Non-Demographic Change'!$C$20,E455='Non-Demographic Change'!$C$29,E455='Non-Demographic Change'!$C$38,E455='Non-Demographic Change'!$C$47,E455='Non-Demographic Change'!$C$56,E455='Non-Demographic Change'!$C$65,E455='Non-Demographic Change'!$C$74,E455='Non-Demographic Change'!$C$83,E455='Non-Demographic Change'!$C$92),1,0)","v":0},{"$f":"IFERROR(IF($P455=0,J455,(J455/SUMIF($C$6:$C$455,$C455,J$6:J$455))*(INDEX('Non-Demographic Change'!$AI$12:$AI$97,MATCH('Summary Calculations'!$B455,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":556.12376336232649},{"$f":"IFERROR(IF($P455=0,K455,(K455/SUMIF($C$6:$C$455,$C455,$K$6:$K$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B455,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":532.24752672465297},{"$f":"IFERROR(IF($P455=0,L455,(L455/SUMIF($C$6:$C$455,$C455,$L$6:$L$455))*(INDEX('Non-Demographic Change'!$AK$12:$AK$97,MATCH('Summary Calculations'!$B455,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":494.89276940442193},{"$f":"IFERROR(IF($P455=0,M455,(M455/SUMIF($C$6:$C$455,$C455,$M$6:$M$455))*(INDEX('Non-Demographic Change'!$AL$12:$AL$97,MATCH('Summary Calculations'!$B455,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":457.19142155235369},{"$f":"IFERROR(IF($P455=0,N455,(N455/SUMIF($C$6:$C$455,$C455,$N$6:$N$455))*(INDEX('Non-Demographic Change'!$AM$12:$AM$97,MATCH('Summary Calculations'!$B455,'Non-Demographic Change'!$AA$12:$AA$97,0)))),0)","v":419.10497310935517},null,{"$f":"IF(OR($E455='Commissioner plans'!$C$12,$E455='Commissioner plans'!$C$21,$E455='Commissioner plans'!$C$30,$E455='Commissioner plans'!$C$39,$E455='Commissioner plans'!$C$48,,$E455='Commissioner plans'!$C$57,,$E455='Commissioner plans'!$C$66,,$E455='Commissioner plans'!$C$75,$E455='Commissioner plans'!$C$84,$E455='Commissioner plans'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($W455=0,Q455,Q455/SUMIF($C$6:$C$455,$C455,$J$6:$J$455)*INDEX('Commissioner plans'!AI$13:AI$98,MATCH($B455,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!D$9),0)","v":553.34314454551486},{"$f":"IFERROR(IF($W455=0,R455,R455/SUMIF($C$6:$C$455,$C455,$R$6:$R$455)*INDEX('Commissioner plans'!AJ$13:AJ$98,MATCH($B455,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!E$9),0)","v":529.5862890910297},{"$f":"IFERROR(IF($W455=0,S455,S455/SUMIF($C$6:$C$455,$C455,$S$6:$S$455)*INDEX('Commissioner plans'!AK$13:AK$98,MATCH($B455,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!F$9),0)","v":492.41830555739983},{"$f":"IFERROR(IF($W455=0,T455,T455/SUMIF($C$6:$C$455,$C455,$T$6:$T$455)*INDEX('Commissioner plans'!AL$13:AL$98,MATCH($B455,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!G$9),0)","v":454.90546444459193},{"$f":"IFERROR(IF($W455=0,U455,U455/SUMIF($C$6:$C$455,$C455,$U$6:$U$455)*INDEX('Commissioner plans'!AM$13:AM$98,MATCH($B455,'Commissioner plans'!$AA$13:$AA$98,0)))*(1-'Commissioner plans'!H$9),0)","v":417.00944824380838},null,{"$f":"IF(OR($E455='Impact of trust strategy'!$C$12,$E455='Impact of trust strategy'!$C$21,$E455='Impact of trust strategy'!$C$30,$E455='Impact of trust strategy'!$C$39,$E455='Impact of trust strategy'!$C$48,,$E455='Impact of trust strategy'!$C$57,,$E455='Impact of trust strategy'!$C$66,,$E455='Impact of trust strategy'!$C$75,$E455='Impact of trust strategy'!$C$84,$E455='Impact of trust strategy'!$C$93),1,0)","v":0},{"$f":"IFERROR(IF($AD455=0,X455,X455/SUMIF($C$6:$C$455,$C455,$X$6:$X$455)*INDEX('Impact of trust strategy'!AI$13:AI$98,MATCH($B455,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!D$9),0)","v":556.10986026824241},{"$f":"IFERROR(IF($AD455=0,Y455,Y455/SUMIF($C$6:$C$455,$C455,$Y$6:$Y$455)*INDEX('Impact of trust strategy'!AJ$13:AJ$98,MATCH($B455,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!E$9),0)","v":532.23422053648483},{"$f":"IFERROR(IF($AD455=0,Z455,Z455/SUMIF($C$6:$C$455,$C455,$Z$6:$Z$455)*INDEX('Impact of trust strategy'!AK$13:AK$98,MATCH($B455,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!F$9),0)","v":494.88039708518676},{"$f":"IFERROR(IF($AD455=0,AA455,AA455/SUMIF($C$6:$C$455,$C455,$AA$6:$AA$455)*INDEX('Impact of trust strategy'!AL$13:AL$98,MATCH($B455,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!G$9),0)","v":457.17999176681485},{"$f":"IFERROR(IF($AD455=0,AB455,AB455/SUMIF($C$6:$C$455,$C455,$AB$6:$AB$455)*INDEX('Impact of trust strategy'!AM$13:AM$98,MATCH($B455,'Impact of trust strategy'!$AA$13:$AA$98,0)))*(1+'Impact of trust strategy'!H$9),0)","v":419.09449548502738},null,{"$f":"A455","v":"JEI"},{"$f":"B455","v":"JE"},{"$f":"E455","v":"Everything else"},{"$f":"F455","v":"Community"},{"$f":"G455","v":"85+"},{"$f":"H455","v":580},556.10986026824241,532.23422053648483,494.88039708518676,457.17999176681485,419.09449548502738]
[null,null,null,null,null,null,null,null,182700,{"$f":"SUM(J6:J455)","v":182776.55217223265},{"$f":"SUM(K6:K455)","v":182853.10434446545},182974.87941594917,183098.09562784317,183221.13954146503,null,null,{"$f":"SUM(Q6:Q455)","v":185581.00625123142},{"$f":"SUM(R6:R455)","v":184845.2213632807},{"$f":"SUM(S6:S455)","v":184963.8332358849},{"$f":"SUM(T6:T455)","v":184801.93575984056},{"$f":"SUM(U6:U455)","v":184652.70866461235},null,null,{"$f":"SUM(X6:X455)","v":182412.34175521959},{"$f":"SUM(Y6:Y455)","v":183452.84721448211},{"$f":"SUM(Z6:Z455)","v":183989.76156970495},{"$f":"SUM(AA6:AA455)","v":183826.88258104093},{"$f":"SUM(AB6:AB455)","v":183675.71512128913},null,null,{"$f":"SUM(AE6:AE455)","v":183525.40346399578},{"$f":"SUM(AF6:AF455)","v":184420.36145055463},{"$f":"SUM(AG6:AG455)","v":184964.98537755376},{"$f":"SUM(AH6:AH455)","v":184803.30199394646},{"$f":"SUM(AI6:AI455)","v":184654.39369689531},null,null,null,null,null,null,{"$f":"SUM(AP6:AP455)","v":182700},{"$f":"SUM(AQ6:AQ455)","v":183525.40346399578},{"$f":"SUM(AR6:AR455)","v":184420.36145055463},{"$f":"SUM(AS6:AS455)","v":184964.98537755376},{"$f":"SUM(AT6:AT455)","v":184803.30199394646},{"$f":"SUM(AU6:AU455)","v":184654.39369689531}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N456-I456","v":521.13954146503238},null,null,null,null,null,null,{"$f":"U456-N456","v":1431.5691231473174},null,null,null,null,null,null,{"$f":"AB456-U456","v":-976.99354332321673},null,null,null,null,null,null,{"$f":"AI456-AB456","v":978.67857560617267},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N457:AT457)","v":1954.3936968953058}]

{"sheet":"Sheet1","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}